XML 19 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
OPERATING ACTIVITIES:    
Net income (loss) $ 1,800,753 $ (13,852,249)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Change in allowances for bad debt 236,799 112,898
Depreciation and amortization 462,103 56,435
Loss on disposal of assets 463,840  
Loss on debt extinguishment 1,497,169  
Impairment of goodwill and intangible assets 15,403,833  
Amortization of debt discounts 833,035 156,250
Amortization of deferred financing cost 144,903 17,458
Costs associated with Series A Units Offering (see Note 9) 3,726,585  
Write-down of obsolete and slow moving inventory 441,915 1,834,619
Write-down of loan receivable to realizable value   50,000
Stock-based compensation expense 725,356 1,766,579
Stock-based expense in connection with waiver agreements (See Note 9) 3,748,062  
Deferred income tax benefit   766,498
Non-cash change in fair value of derivative liabilities (42,221,418)  
Unit purchase options granted for underwriters' expense 1,552,418  
Changes in operating assets and liabilities:    
Due from merchant credit card processors 220,557 94,006
Accounts receivable (205,987) 1,450,231
Inventories 1,322,530 (561,604)
Prepaid expenses and vendor deposits 253,199 536,937
Other assets (56,102) (26,076)
Accounts payable (861,795) 796,627
Accrued expenses 1,273,617 552,034
Customer deposits (48,130) (41,640)
NET CASH USED IN OPERATING ACTIVITIES (9,286,758) (6,290,997)
INVESTING ACTIVITIES:    
Cash received in connection with Merger 136,468  
Acquisitions of retail stores (1,399,079)  
Issuance of loan receivable   (517,095)
Collection of loan receivable 467,095  
Purchase of trade names (20,000)  
Purchases of property and equipment (194,766) (560,410)
NET CASH USED IN INVESTING ACTIVITIES: (1,010,282) (1,077,505)
FINANCING ACTIVITIES:    
Proceeds from private placement of common stock and warrants, net of offering costs 2,941,960  
Costs associated with Series A Units offering (see Note 9) (3,726,585) (109,104)
Deferred financing costs (see Note 8)   (139,667)
Proceeds from Series A Units offering 41,378,227  
Payment of offering costs in connection with convertible debenture (196,250)  
Proceeds from issuance of convertible debenture, net of discount 1,662,500  
Principal payment of convertible debenture (1,750,000)  
Proceeds from senior convertible note payable to related parties   1,250,000
Principal payments on senior convertible note payable to related parties (1,250,000)  
Proceeds from notes payable to related party   1,000,000
Principal Payment of notes payable to related party (1,000,000)  
Principal payment of convertible note payable (567,000)  
Principal payments on term loan payable (750,000) (728,847)
Principal payments of capital lease obligations (52,015) (7,901)
Proceeds from loan payable from Vaporin, Inc. 350,000  
Proceeds from exercise of stock options   5,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 37,040,837 1,269,481
INCREASE (DECREASE) IN CASH 26,743,797 (6,099,021)
CASH - BEGINNING OF YEAR 471,194 6,570,215
CASH - END OF YEAR 27,214,991 471,194
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for interest 251,920 103,068
Cash paid for income taxes 2,791 3,550
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Deemed dividend 38,068,021  
Cashless exercise of common stock purchase warrants   143
Embedded conversion feature recorded as debt discount and derivative liability 248,359  
Recognition of debt discount in connection with convertible note issuance 100,800 1,250,000
Warrants issued as offering costs 87,779  
Warrant modification made in connection with convertible notes payable 36,432  
Purchase of equipment through capital lease obligation   $ 179,359
Contribution of note and interest payable to Vaporin to capital in connection with the Merger 354,029  
Issuance of common stock in connection with delivery of restricted stock units 1  
Reclassification of conversion option from liability to equity 13,300  
Purchase Price Allocation in connection with the Merger:    
Cash 136,468  
Accounts receivable 81,256  
Merchant credit card processor receivable 201,141  
Prepaid expense and other current assets 28,021  
Inventory 981,558  
Property and equipment 206,668  
Accounts payable and accrued expenses (779,782)  
Derivative liabilities (49,638)  
Notes payable, net of debt discount of $54,623 (512,377)  
Notes payable - related party (1,000,000)  
Net liabilities assumed (706,685)  
Consideration:    
Value of common stock issued 17,028,399  
Excess of liabilities over assets assumed 706,685  
Total consideration 17,735,084  
Amount allocated to goodwill (15,654,484)  
Amount allocated to identifiable intangible assets $ (2,080,600)  
Remaining unallocated consideration
Purchase Price Allocation in connection with the aggregate retail store acquisitions:    
Amount allocated to goodwill $ 1,977,533  
Amount allocated to other assets 17,736  
Amount allocated to Inventory 263,810  
Purchase price 2,259,079  
Hold back obligation (860,000)  
Cash used in retail store acquisitions $ 1,399,079