XML 17 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (873,560) $ (567,584)
Items to reconcile net loss to net cash used in operating activities:    
Depreciation expense 31,470 34,849
Accretion of asset retirement obligation 4,885 $ 4,541
Amortization of debt issuance costs 985
Amortization of debt discount 24,499
Gain on derivative $ (43,722)  
Common stock options, warrants and shares issued for services and officer bonus $ 158,788
Loss on settlement of related party debt for common stock 9,125
Changes in operating assets and liabilities    
Decrease (increase) in accounts receivable $ 202,650 (165,007)
Increase in accounts payable (203,795) (37,132)
Increase (decrease) in accounts payable - related party 8,776 $ (16,557)
Increase in wastewater discharge liability $ 75,000
Decrease in asset retirement obligations $ (18,975)
Decrease in accrued expenses $ (310) (85,799)
Net Cash Used by Operating Activities (773,122) (683,751)
CASH FLOWS FROM INVESTING ACTIVITIES    
Change in restricted cash (22,500) 42,907
Purchase of building (38,055) (4,000)
Net Cash (Used In) Provided by Investing Activities (60,555) $ 38,907
CASH FLOWS FROM FINANCING ACTIVITIES    
Issuance of convertible notes payable – related party 250,000
Issuance of convertible note payable 50,000
Cash paid for debt issuance costs $ (15,000)
Common stock issued for cash, net of $162,044 in issuance costs $ 1,637,956
Payment of preferred stock dividends (3,107)
Cash paid for stock right settlement (300,000)
Net Cash Provided by Financing Activities $ 285,000 1,334,849
NET INCREASE IN CASH (548,677) 690,005
CASH AT BEGINNING OF PERIOD 698,745 8,740
CASH AT END OF PERIOD 150,068 698,745
CASH PAID FOR:    
Interest $ 1,200 $ 6,207
Income Taxes
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Debt discount $ 300,000
Common stock issued for accounts payable – related party $ 36,500
Common stock issued for preferred stock conversion 45
Common stock issued for preferred stock issuance costs 6,080
Common stock issued for finders fees $ 138,300