XML 43 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities:    
Net loss $ (279,174) $ (831,510)
Adjustments to reconcile net loss to net cash used in operations:    
Depreciation and amortization 500 3,200
Stock issued in payment of services 37,500  
Interest expense paid with debt 779 2,521
(Increase) decrease in cash from:    
Accounts receivable $ (2,194) 1,390
Inventories   23,021
Prepaid expenses   $ 32,889
Deposits $ 1,277  
Accounts payable 51,170 $ 170,281
Deferred compensation 58,591 (6,700)
Accrued interest 15,000 15,000
Payroll taxes accrued and withheld 342 (975)
Deferred revenue (5,152) (16,297)
Net cash used in operating activities $ (94,611) (112,680)
Cash flows from financing activities:    
Proceeds from sale of common stock   25,000
Principal payments on notes payable   (18,642)
Loans to/from stockholders $ 102,316 58,140
Net cash provided by financing activities 102,316 64,498
Increase (decrease) in cash 7,705 (48,182)
Cash at beginning of period 13,077 53,078
Cash at end of period $ 20,782 4,896
Non cash investing and financing activities:    
Prepaid expenses paid with preferred stock   185,000
Loans from stockholders repaid with common stock $ 10,000 10,000
Deferred compensation paid with preferred stock 37,500 110,000
Accounts payable paid with common stock 100,000 160,000
Notes payable paid by shareholders $ 14,968 23,001
Issuance of common stock issuable   $ 522,720
Cash paid for:    
Interest    
Income taxes    
Common Stock [Member]    
Adjustments to reconcile net loss to net cash used in operations:    
Stock issued in payment of services $ 26,750 $ 309,500
Preferred Stock [Member]    
Adjustments to reconcile net loss to net cash used in operations:    
Stock issued in payment of services $ 37,500 $ 185,000