XML 43 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net loss $ (381,289) $ (1,024,319)
Adjustments to reconcile net loss to Net cash used in operations:    
Depreciation and amortization 750 4,800
Stock issued in payment of services 75,000  
Interest expense paid with debt 1,176 3,597
(Increase) decrease in cash from:    
Accounts receivable $ (8,518) (40,255)
Inventories 23,021
Prepaid expenses $ 125,389
Deposits $ 1,277
Accounts payable 24,011 $ 211,927
Deferred compensation 87,552 111,324
Accrued interest 22,500 22,500
Payroll taxes accrued and withheld 2,183 (1,530)
Deferred revenue 34,585 (31,364)
Net cash used in operating activities $ (114,023) (166,503)
Cash flows from financing activities:    
Proceeds from sale of common stock 25,000
Principal payments on notes payable (29,169)
Loans to/from stockholders $ 104,166 125,548
Net cash provided by financing activities 104,166 121,379
Increase (decrease) in cash (9,857) (45,124)
Cash at beginning of period 13,077 53,078
Cash at end of period $ 3,220 7,954
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 75,000 230,000
Accounts payable paid with common stock 100,000 165,821
Notes payable paid by shareholders $ 22,445 39,687
Issuance of common stock issuable $ 522,720
Cash paid for:    
Interest
Income taxes
Preferred Stock    
Adjustments to reconcile net loss to Net cash used in operations:    
Stock issued in payment of services $ 75,000 $ 65,000
Common Stock    
Adjustments to reconcile net loss to Net cash used in operations:    
Stock issued in payment of services $ 26,750 $ 363,407