XML 15 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash flow from operating activities:    
Net loss $ (876,519) $ (1,605,302)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock issued for consulting services 2,371 100,000
Stock compensation expense 2,371 236,300
Amortization of deferred stock compensation 118,434
Amortization of deferred financing costs 5,232
Impairment of goodwill 192,849
Reserve for inventory loss 32,529
Depreciation 1,452 1,383
Financing costs 28,481
Gain on debt settlement 84,057
Non cash interest expense for excess value of common stock issued for convertible notes payable 236,305
Amortization of discounts on convertible notes 250,033 73,410
Initial expense for fair value of derivative liabilities 426,126
Change in fair values of derivative liabilities (90,242) 7,603
Changes in operating assets and liabilities:    
Decrease (increase) in Accounts receivable 173
Decrease (increase) in Inventory 4,422
Decrease (increase) in Prepaid assets and other 3,333 44,935
Increase (decrease) in Accounts payable and accrued expenses 109,708 284,098
Increase (decrease) in Accrued interest payable 37,938
Increase (decrease) in Deferred compensation 3,233 4,434
Increase (decrease) in Tenant deposits 2,400 (90,000)
Net cash used in operating activities (185,743) (353,197)
Cash flows from investing activities:    
Purchase of equipment and furniture (1,665)
Advances to related party (34,610)
Net cash used in investing activities (1,665) (34,610)
Cash flows from financing activities:    
Bank overdraft 462
Payments received on notes receivable issued for convertible debt 170,000 82,391
Proceeds from issuance of convertible debt 200,000
Payments made on note payable (11,437)
Proceeds from note payable, related party 5,398
Net cash provided by financing activities 175,860 270,954
Net decrease in cash and cash equivalents (11,548) (116,853)
Cash and cash equivalents, Beginning 11,548 118,429
Cash and cash equivalents, Ending 1,576
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 86,205 562,500
Included in issuance of convertible notes for fees 40,000
Fair value of marketable securities issued in exchange for debt 16,525
Change in fair value for available for sale marketable securities $ (1,983)