XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows from Operating Activities:    
Net Loss   $ (166,362)
Adjustments to Reconcile Net Loss to Net Cash Used In Operating Activities:    
Depreciation and Amortization   25,000
Interest accrued   17,175
Issuance of stock as compensation expense   34,000
Stock options expensed   8,853
Changes in assets and liabilities:    
Accounts Receivable   (8,158)
Inventory   $ 21,343
Prepaid expenses  
Other assets  
Accounts Payable and Accrued Expenses   $ 18,284
Other current liabilities  
Net Cash Used In Operating Activities   $ (49,865)
Cash Flows from Financing Activities:    
Proceeds from Related Parties   $ 58,838
Proceeds from stock subscription  
Cash flow provided by financing activities   $ 58,838
Increase (Decrease) in Cash and Cash Equivalents   (8,973)
Cash and Cash Equivalents - Beginning of period   1,855
CASH AND CASH EQUIVALENTS - END OF PERIOD   10,828
Schedule of Non-Cash Financing Activities:    
Issuance of Common Stock to settle or convert debt   $ 15,000
Reduction in liability for unissued shares  
Restated [Member]    
Cash Flows from Operating Activities:    
Net Loss $ (1,571,498)  
Adjustments to Reconcile Net Loss to Net Cash Used In Operating Activities:    
Depreciation and Amortization  
Interest accrued  
Issuance of stock as compensation expense $ 1,347,224  
Stock options expensed  
Changes in assets and liabilities:    
Accounts Receivable  
Inventory $ (26,770)  
Prepaid expenses (218)  
Other assets 2,300  
Accounts Payable and Accrued Expenses (167,046)  
Other current liabilities 121,001  
Net Cash Used In Operating Activities (295,007)  
Cash Flows from Financing Activities:    
Proceeds from Related Parties 6,000  
Proceeds from stock subscription 334,623  
Cash flow provided by financing activities 340,623  
Increase (Decrease) in Cash and Cash Equivalents 45,616  
Cash and Cash Equivalents - Beginning of period 8,272  
CASH AND CASH EQUIVALENTS - END OF PERIOD 53,888  
Schedule of Non-Cash Financing Activities:    
Issuance of Common Stock to settle or convert debt 542,776  
Reduction in liability for unissued shares $ 10,000