XML 18 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Emerald Medical Applications Corp. - Statements of Cash Flows
9 Months Ended 12 Months Ended
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Cash flows from operating activities:        
Net loss (7,675,156) 0 (173,870) (51,400)
Depreciation expenses $ 4,132 $ 0 $ 0 $ 0
Amortization of debt discount 9,555 0 125,000 0
Change in fair value of derivative liabilities (367) 0 0 0
Extinghuishment of derivative (20,165) 0 0 0
Shares issued for services 617,900 0 0 0
Fair value of services provided by related party 0 0 0 36,000
Loss (gain) on debt settlement 678,027 0 0 0
Expenses paid by related party 0 0 21,625 0
Principal payments on debt $ 0 $ 0 $ 0 $ 0
Imputed interest 0 0 17,490 0
Adjustments to reconcile net loss to cash used in operating activities:        
Increase (decrease) in accrued liabilities $ 0 $ 0 $ 3,255 $ 9,450
Increase (decrease) in accounts payable 131,553 0 7,500 0
Increase (decrease) in related parties payable $ 11,607 $ 0 $ 0 $ 0
Increase (decrease) in employees payable 48,506 0 0 0
Increase (decrease) in amounts due from related party 18,999 0 0 0
Increase in other receivables $ (5,094) $ 0 $ 0 $ 0
Increase in accrued interest 5,431 0 0 0
Cash flows used by operating activities $ (6,175,072) $ 0 $ 1,000 $ (5,950)
Cash flows from investing activities:        
Purchase of property and equipment (26,002) 0 0 0
Effect of reverse merger 467,380 0 0 0
Cash used in investing activities $ 441,378 $ 0 $ 0 $ 0
Cash flows from financing activities:        
Advances from related parties $ 0 $ 0 $ 0 $ 5,950
Issuance of short-term debt 572,071 0 0 0
Proceed from sale of common stock $ 280,000 $ 0 $ 0 $ 0
Cash generated by financing activities $ 852,071 $ 0 $ 0 $ 5,950
Foreign currency adjustment (28,847) 0 0 0
Change in cash $ 432,618 $ 0 $ 1,000 $ 0
Cash - beginning of period 14,411 0 0 0
Cash - end of period 447,029 0 0 0
Supplemental cash flow disclosure:        
4,125,000 shares of common stock issued upon debt conversion 0 0 125,000 0
BCF of debt discount on convertible notes 0 0 0 0
Related party advances converted to convertible note payable 0 0 40,000 0
Related party debt transferred to unrelated party 0 0 120,979 0