XML 31 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,175,867) $ (3,782,545)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock issued for consulting services 264,000 115,250
Amortization of deferred stock compensation    192,472
Preferred stock issued for services    2,821,275
Fair value of stock options issued    124,200
Amortization of deferred financing costs 34,229 26,396
Depreciation 1,341 40
Amortization of discount on convertible notes 231,535 103,517
Write off of licensing costs 15,000   
Change in fair values of derivative liabilities (30,347) (17,038)
Beneficial conversion feature    29,561
Bad debt expense 16,654   
Initial derivative liability expense on convertible notes    25,288
Changes in operating assets and liabilities:    
Increase in Accounts receivable (2,711) (29,822)
Increase in Inventory (5,489) (18,545)
Increase in Prepaid assets and other (117,076) (3,872)
Increase in Accounts payable and accrued expenses 54,019 74,495
Increase in Deferred compensation 119,829 72,692
Increase in Tenant deposits 75,000   
Net cash used in operating activities (519,883) (266,636)
Cash flows from investing activities:    
Land acquisition costs (54,053)   
Purchase of equipment and furniture (9,769) (2,509)
Advances to related party (89,988)   
Investments (50,000)   
Cash payment portion of acquisition (20,000)   
Security deposits paid (14,700)   
Net cash used in investing activities (238,510) (2,509)
Cash flows from financing activities:    
Payments received on notes receivable issued for convertible debt 400,000   
Proceeds from issuance of convertible debt 500,000 157,500
Proceeds from issuance of convertible notes    300,000
Payment of deferred financing costs (8,000) (37,000)
Net cash provided by financing activities 892,000 420,500
Net increase in cash and cash equivalents 133,607 151,355
Cash and cash equivalents, beginning 108,766 1,892
Cash and cash equivalents, ending 242,373 153,247
Supplemental disclosure of cash flow information:    
Cash paid for interest      
Cash paid for income taxes      
Schedule of non-cash financing activities:    
Conversion of notes payable and interest into common stock 984,291 133,816
Conversion of litigation contingency liability into common stock    46,449
Conversion of deferred compensation into common stock 60,000 100,022
Conversion of accounts payable and accrued expenses into common stock 50,000   
Issuance of note payable for land acquistion 85,750   
Common stock issued for acquisition 180,000   
Cash paid for acquisition 20,000  
Total consideration for acquisition 200,000  
Allocation of purchase price to inventory (7,151)  
Allocation of purchase price to goodwill (192,849)  
Total acquisition costs