XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Income (Loss) $ (191,171) $ 346,715
Adjustments to reconcile net income(loss) to net cash provided by (used) in operating activities:    
Reserve for bad debts 130,000 0
Changes in assets and liabilities:    
Licensee receivable (1,370) (153,081)
Prepaid expenses (11,024) (8,497)
Security deposit payable 10,000 37,500
Accounts payable and accrued expenses (213,320) (59,136)
Accrued expenses, related party 54,446 76,566
Accrued income tax payable (49,400) 0
Deferred revenue (12,000) 60,000
Related party advance   0
NET CASH PROVIDED BY/(USED IN) OPERATING ACTIVITIES (283,839) 300,067
CASH FLOW FROM INVESTING ACTIVITES:    
Advances to related party (275,000) 0
Repayment of advances to related party 275,000 0
Loan receivable, affiliate 0 (201,806)
NET CASH USED IN INVESTING ACTIVITIES 0 (201,806)
CASH FLOW FROM FINANCING ACTIVITIES:    
Related party payables 0 45,000
Settlement receivable 0 23,781
Loan receivable 0 34,844
Settlement payable 0 (28,654)
Loan payable 0 (34,844)
NET CASH PROVIDED BY FINANCING ACTIVITIES 0 40,127
NET INCREASE/(DECREASE) IN CASH (283,839) 138,388
Cash and cash equivalents - beginning of year 515,994 127,253
Cash and cash equivalents - end of year 232,155 265,641
Supplemental disclosures of cash flow information:    
Cash paid during the year for interest 348 1,232
Cash paid for income taxes $ 58,739 $ 1,276