XML 19 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities    
Net loss $ (426,634) $ (565,913)
Adjustments to reconcile net loss to net cash Used in operating activities:    
Depreciation and amortization 76,579 236,455
Amortization of discount 12,881 85,860
Stock based compensation 390,000
Changes in operating assets and liabilities    
Accounts receivable and prepaid expenses (30,033) (135,248)
Employee advances 12,292 7,000
Interest receivable, related party
Accounts payable and accrued expenses (58,056) 56,431
Payable to related parties (15,900) (22,065)
Cash Used in Operating Activities (38,871) (337,480)
Cash Flows From Investing Activities    
Purchase of property and equipment (13,590)
Purchase of intellectual property (16,116)
Cash Used in Investing Activities (16,116) (13,590)
Cash Flows from Financing Activities    
Proceeds from note receivable, related party, and accrued interest 41,719
Payments on note payable (10,867)
Proceeds from notes payable, related party 25,000
Proceeds from issuance of common stock 415,000
Payment of note payable to related parties (100,000)
Payment of stock issuance costs (7,500)
Cash Provided by Financing Activities 55,852 307,500
Net Increase (Decrease) in Cash and Cash Equivalents 865 (43,570)
Cash and cash equivalents at Beginning of Period 4,736 48,306
Cash and cash equivalents at End of Period 5,601 4,736
Supplemental Disclosure of Cash Flow Information    
Cash Paid for Interest 44,294 43,000
Supplemental Schedule of Non-Cash Activities    
Note receivable and accrued interest in connection with IP acquisition 41,179
Note Payable in connection with IP acquisition 58,416
Debt discount in connection with the modified warrants $ 25,765