XML 15 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash flows from operating activities    
Net loss $ (4,039,592) $ (3,195,683)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock and warrants issued for consulting services including $300,000 (2017) related party 491,431 2,371
Common stock issued for true up on conversions of convertible debt 16,094
Amortization of deferred financing costs 64,120
Recapture of reserve for land (47,502)
Depreciation 6,265 2,625
Initial expense for fair value of derivative liabilities 962,317 496,694
Amortization of discount on convertible notes 904,638 421,125
Change in fair values of derivative liabilities 728,687 1,828,946
Gain on debt settlement (84,057)
Financing costs 33,606
Changes in operating assets and liabilities:    
Decrease (increase) in Inventory (40,000)
Decrease (increase) in Prepaid assets and other (1,000) 3,333
Decrease (increase) in Security deposit (13,000)
Increase (decrease) in Accounts payable and accrued expenses 178,403 161,217
Increase (decrease) in Due to related party (18,767) 5,398
Increase (decrease) in accrued interest payable (50,653)
Increase (decrease) in Deferred rent 24,916
Increase (decrease) in deferred compensation 21,233
Increase (decrease) in Tenant deposits 2,400
Net cash used in operating activities (782,991) (250,139)
Cash flows from investing activities:    
Purchase of property, equipment and furniture (68,788) (6,369)
Investments (235,000)
Net cash used in investing activities (303,788) (6,369)
Cash flows from financing activities:    
Proceeds from issuance of convertible debt 1,013,193 252,500
Payments made on note payable (17,500)
Proceeds from sale of common stock to be issued 335,000
Net cash provided by financing activities 1,330,693 252,500
Net increase (decrease) in cash and cash equivalents 243,913 (4,008)
Cash and cash equivalents, Beginning 67,260 11,548
Cash and cash equivalents, Ending 311,173 7,540
Supplemental disclosure of cash flow information:    
Cash paid for interest 1,275
Cash paid for income taxes
Schedule of non-cash financing activities:    
Conversion of notes payable and interest into common stock 995,133 132,974
Fair value of marketable securities issued in exchange for debt 16,525 16,525
Change in fair value for available for sale marketable securities 5,508 11,016
Issuance of note payable as part of land acquisition $ 35,000