XML 29 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
OPERATING ACTIVITIES:    
Net loss $ (3,981,196)us-gaap_NetIncomeLoss $ (1,452,759)us-gaap_NetIncomeLoss
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Change in allowances    (86,314)VPCO_ValuationAllowancesPeriodIncreaseDecrease
Depreciation and Amortization 85,013us-gaap_DepreciationDepletionAndAmortization 3,888us-gaap_DepreciationDepletionAndAmortization
Loss on disposal of assets 289,638us-gaap_GainLossOnDispositionOfAssets   
Amortization of deferred debt discount 317,702us-gaap_AmortizationOfDebtDiscountPremium   
Amortization of deferred financing cost (34,917)us-gaap_AmortizationOfFinancingCosts   
Write down of obsolete and slow moving inventory 70,657us-gaap_InventoryWriteDown   
Stock-based compensation expense 364,576us-gaap_ShareBasedCompensation 610,414us-gaap_ShareBasedCompensation
Deferred income tax benefit    (754,249)us-gaap_DeferredIncomeTaxExpenseBenefit
Change in fair value of derivative expense 37,965VPCO_IncreaseDecreaseInFairValueOfDerivativeExpense   
Changes in operating assets and liabilities:    
Due from merchant credit card processors (35,083)us-gaap_IncreaseDecreaseInOtherReceivables 85,694us-gaap_IncreaseDecreaseInOtherReceivables
Accounts receivable 117,115us-gaap_IncreaseDecreaseInReceivables 22,443us-gaap_IncreaseDecreaseInReceivables
Inventories 423,635us-gaap_IncreaseDecreaseInInventories (924,169)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and vendor deposits 164,917us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (40,945)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets (771)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (25,000)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Accounts payable (140,092)us-gaap_IncreaseDecreaseInAccountsPayable 293,700us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses 191,384us-gaap_IncreaseDecreaseInAccruedLiabilities 131,280us-gaap_IncreaseDecreaseInAccruedLiabilities
Customer deposits (89,882)us-gaap_IncreaseDecreaseInCustomerDeposits (27,396)us-gaap_IncreaseDecreaseInCustomerDeposits
Income taxes    (1,701)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
NET CASH USED IN OPERATING ACTIVITIES (2,149,505)us-gaap_NetCashProvidedByUsedInOperatingActivities (2,165,114)us-gaap_NetCashProvidedByUsedInOperatingActivities
INVESTING ACTIVITIES:    
Cash acquired from acquisition of business 136,468us-gaap_CashAcquiredFromAcquisition   
Collection of Loans Receivable 467,095us-gaap_PaymentsToAcquireLoansReceivable   
Purchases of property and equipment (67,492)us-gaap_PaymentsToAcquireProductiveAssets (4,795)us-gaap_PaymentsToAcquireProductiveAssets
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES: 536,071us-gaap_NetCashProvidedByUsedInInvestingActivities (4,795)us-gaap_NetCashProvidedByUsedInInvestingActivities
FINANCING ACTIVITIES    
Proceeds from private placement of common stock and warrants, net of offering costs 2,941,960us-gaap_ProceedsFromIssuanceOfPrivatePlacement (109,104)us-gaap_ProceedsFromIssuanceOfPrivatePlacement
Principal payments on term loan payable (226,273)us-gaap_RepaymentsOfShortTermDebt (181,731)us-gaap_RepaymentsOfShortTermDebt
Principal repayments of capital lease obligations (12,248)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations   
Proceeds from loan payable to Vaporin, Inc. 350,000us-gaap_ProceedsFromLoanOriginations1   
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 3,043,439us-gaap_NetCashProvidedByUsedInFinancingActivities (290,835)us-gaap_NetCashProvidedByUsedInFinancingActivities
NET INCREASE (DECREASE) IN CASH 1,440,005us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (2,460,744)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH - BEGINNING OF PERIOD 471,194us-gaap_CashAndCashEquivalentsAtCarryingValue 6,570,215us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH - END OF PERIOD 1,911,199us-gaap_CashAndCashEquivalentsAtCarryingValue 4,109,471us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 30,351us-gaap_InterestPaid 29,077us-gaap_InterestPaid
Cash paid for income taxes 2,791us-gaap_IncomeTaxesPaid 3,550us-gaap_IncomeTaxesPaid
Purchase Price Allocation in connection with the Merger:    
Cash 136,468VPCO_BusinessCombinationOfPurchasePriceOfCash   
Accounts receivable 81,256VPCO_BusinessCombinationOfPurchasePriceOfAccountsReceviable   
Merchant credit card processor receivable 201,141VPCO_BusinessCombinationOfPurchasePriceOfMerchantCreditCardProcessorReceivable   
Prepaid expense and other current assets 28,021VPCO_BusinessCombinationOfPurchasePriceOfPrepaidExpenseAndOtherCurrentAssets   
Inventory 981,558VPCO_BusinessCombinationOfPurchasePriceOfInventory   
Property and equipment 206,668VPCO_BusinessCombinationOfPurchasePriceOfPropertyAndEquipment   
Accounts payable and accrued expenses (779,782)VPCO_BusinessCombinationOfPurchasePriceOfAccountsPayableAndAccruedExpenses   
Derivative liabilities (49,638)VPCO_BusinessCombinationOfPurchasePriceOfDerivativeLiabilities   
Notes payable, net of debt discount of 54,623 (512,377)VPCO_BusinessCombinationOfPurchasePriceOfNotesPayable   
Notes payable – related party (1,000,000)VPCO_BusinessCombinationOfPurchasePriceOfNotesPayableRelatedParty   
Net assets acquired (706,685)us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1  
Value of common stock issued 17,028,399us-gaap_StockIssued1   
Excess liabilities over assets assumed 706,685VPCO_NoncashOrPartNoncashAcquisitionValueOfExcessLiabilitiesOverAssetsAssumed  
Total consideration 17,735,084VPCO_NoncashOrPartNoncashAcquisitionValueOfConsiderationTotal  
Total excess consideration over net assets acquired 17,735,084VPCO_NoncashOrPartNoncashAcquisitionValueOfExcessConsiderationOverNetAssetsAcquiredTotal  
Amount allocated to goodwill 15,654,484VPCO_BusinessAcquisitionPurchasePriceAllocationGoodwill   
Amount allocated to identifiable intangible assets 2,080,600VPCO_BusinessAcquisitionPurchasePriceAllocationToIdentifiableIntangibleAssets   
Remaining unallocated consideration