XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash flows from operating activities:    
Net loss $ (721,653) $ (93,823)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 84,608 73,904
Amortization of debt discount 385,059
Amortization of loan fees 1,953
Issuance of common stock for services 35,000
Interest and penalties added to principal balance of convertible debt 60,249
Changes in operating assets and liabilities:    
Accounts receivable from MDI (549,667) (363,544)
Accounts receivable from others 10,064
Inventories 179,623 86,751
Account payable to others 9,462 (20,003)
Accounts payable to MDI 337,757 262,261
Accrued interest payable to MDI 7,313 15,000
Accrued interest payable to others 8,016
Consulting fees payable to officers 20,250 39,000
Net cash used in operating activities (131,966) (454)
Cash flows from investing activities    
Advances made on loans receivable (3,650)
Net cash used in investing activities (3,650)
Cash flows from financing activities    
Loan fees (6,797)
Proceeds from short-term loan payable to officer 20,006
Proceeds from issuance of convertible debt 127,000
Net cash provided by financing activities 140,209
Net increase (decrease) in cash 4,593 (454)
Cash at beginning of period 60 462
Cash at end of period 4,653 8
Supplemental Cash Flow Disclosures    
Interest paid
Taxes paid
Supplemental Disclosures of Non-Cash Investing and Financing Activities    
Payment of convertible note to MDI through netting of accounts payable to MDI and accounts receivable from MDI 135,215
Conversion of convertible note payable and accrued interest to common stock 103,240
Debt discount on convertible notes payable 498,506
Consulting fees payable to officers and shareholder exchanged for convertible notes payable 158,141
Convertible notes payable to officers exchanged for common stock $ 158,141