XML 19 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Emerald Medical Applications Corp. - Statements of Cash Flows
12 Months Ended
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Cash flows from operating activities:    
Net loss (8,756,267) (105,049)
Depreciation expense 6,494 66
Amortization of debt discount $ 9,555 $ 3,592
Change in fair value of derivative liabilities 0 7,385
Shares issued for services 885,984 0
Warrants issued for services 5,343,088 0
Loss on settlement of debt 678,027 0
Employee option expense $ 397,547 $ 0
Adjustments to reconcile net loss to net cash used in operating activities:    
Increase in accounts payable and accrued liabilities 109,176 4,590
Decrease in related parties payable $ (260) $ 4,439
Increase in employees payables 24,913 0
Decrease in amounts due from related party 18,999 (18,999)
Increase in other receivables $ (19,079) $ (6,718)
Cash flows used by operating activities $ (1,301,823) $ (110,694)
Cash flows from investing activities:    
Purchase of property and equipment (26,002) (1,456)
Effect of reverse merger 467,380 0
Net cash provided by investing activities $ 441,378 $ (1,456)
Cash flows from financing activities:    
Proceeds from sale of common stock (net of issuance expenses) 380,000 0
Issuance of short-term payable 609,974 117,629
Cash provided by financing activities $ 989,974 $ 117,629
Foreign currency adjustments (28,269) 8,932
Net increase (decrease) in cash $ 101,038 $ 14,411
Cash and cash equivalents - beginning of period 14,411 0
Cash and cash equivalents - end of period 115,449 14,411
Non-cash transaction:    
Shares issued for reverse merger 547 0
Debt settled with stock 91,687 0
Stock receivable 0 297
Discount on convertible note with embedded derivative 0 13,147
Extinguishment of derivative 20,532 0