XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOW FROM OPERATING ACTIVITIES    
Net income (loss) $ (124,491) $ (107,786)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation and amortization 29,979 0
Amortization of loan discount 0 2,900
Change in value of derivative liability 0 (48,613)
(Increase) decrease in:    
Accounts receivable 3,000 0
Deposits 2,775 0
Prepaids and other 5,284 1,659
Increase (decrease) in:    
Accounts payable (46,654) 0
Accrued expenses 124,716 13,699
Interest payable 7,032 8,585
Accrued payroll taxes 1,130 0
Accrued officers' salaries 60,000 54,100
Net cash used in operating activities 62,771 (75,456)
INVESTING ACTIVITIES    
Advances - notes receivable 0 (45,000)
Purchase of fixed assets (44,897) 0
Net cash used in investing activities (44,897) (45,000)
FINANCING ACTIVITIES    
Due from/to related party 8,211 0
Proceeds from sales of stock 107,500 152,110
(Repayments to) Proceeds of notes payable (61,487) 10,000
Net cash provided by financing activities 54,224 162,110
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 72,098 41,654
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 46,311 4,676
CASH AND CASH EQUIVALENTS - END OF PERIOD 118,409 46,330
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Common stock issued upon conversion of notes payable $ 0 $ 30,750