XML 38 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (320,553) $ (2,397,479)
Adjustments to reconcile net loss to net cash used in operating activities    
Stock compensation expense 90,000 107,875
Derivative (gain) loss (470,136) $ 1,844,474
Loss on debt extinguishment 43,925  
Amortization of debt discount and deferred financing costs 293,856 $ 59,774
Depreciation expense 280  
Changes in operating assets and liabilities    
Accounts receivable (19,460) $ 5,042
Inventory (3,176) $ 7,085
Prepaid expenses 16,500  
Accounts payable 166,963 $ 86,644
Accounts payable - related party (66,122) 79,552
Accrued expenses 112,385 $ 13,032
Customer deposits 36,566  
Net cash used in operating activities $ (118,972) $ (194,001)
CASH FLOWS FROM INVESTING ACTIVITIES    
Increase in intangible asset   (4,202)
Deposits $ 63,800 (13,500)
Net cash provided by (used in) investing activities 63,800 $ (17,702)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from short-term debt 16,176  
Payments of short-term debt $ (14,461) $ (14,779)
Proceeds from short-term debt - related parties   160,000
Payments of short-term debt - related parties $ (10,000) (16,500)
Proceeds from convertible debt, net of original issue discount and fees $ 81,000 90,000
Payment of deferred offering costs   (11,869)
Net cash provided by financing activities $ 72,715 206,852
NET INCREASE (DECREASE) IN CASH 17,543 (4,851)
CASH AT BEGINNING OF YEAR 8,224 10,269
CASH AT END OF PERIOD 25,767 5,418
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Interest paid $ 11,926 $ 2,651
Income taxes paid    
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES    
Debt discount resulting from derivative liability $ 270,116 $ 341,897
Acquisition expenses paid out of convertible debt proceeds   $ 275,000
Deferred financing fees paid through issuance of convertible note $ 9,000  
Prepaid interest paid through issuance of convertible note 6,000  
Legal fees paid through issuance of convertible note 10,000  
Debt converted to equity $ 10,000