XML 16 R5.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:    
Net loss $ (228,867) $ (184,670)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 25,862 25,227
Amortization of debt discount 34,968 39,372
Issuance of common stock for services 35,000
Changes in operating assets and liabilities:    
Accounts receivable from MDI (160,000) (237,884)
Accounts receivable from others (10,000) 1,500
Inventories 180,000
Account payable to others 24,417 (661)
Accounts payable to MDI 165,508 45,140
Accrued interest payable to MDI 2,195 3,471
Accrued interest payable to others 3,211 1,529
Consulting fees payable to officers 82,500 (3,000)
Derivative Liability 45,400
Net cash used in operating activities (14,806) (94,976)
Cash flows from financing activities    
Bank overdraft 311
Proceeds from short-term loan payable to officer 5,210 7,605
Proceeds from issuance of convertible debt 9,072 87,000
Net cash provided by financing activities 14,282 94,916
Net decrease in cash (524) (60)
Cash at beginning of period 571 60
Cash at end of period 47
Supplemental Cash Flow Disclosures    
Interest paid
Taxes paid
Supplemental Disclosures of Non-Cash Investing and Financing Activities    
Payment of convertible note payable to MDI through netting of accounts receivable and accounts payable 0 135,215
Conversion of convertible note payable to common stock $ 0 $ 5,000