XML 43 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENS OF CASH FLOWS (USD $)
3 Months Ended 10 Months Ended
Mar. 31, 2014
Mar. 31, 2014
Cash Flows Provided By (Used In) Operating Activities:    
Net income (loss) $ (582,090) $ (1,293,052)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Loss on expired option to acquire property    150,000
Depreciation 3,116 3,116
Amortization of debt discount 330,399 331,193
Non-cash interest expense paid with stock issuance 3,669 3,669
Issuance of stock compensation    40,000
Other income from capital adjustment (1,750) (1,750)
Changes in operating assets and liabilities    
(Increase ) / decrease  in accounts receivable (65,624) (67,868)
(Increase)/ decrease in prepaid and other assets (7,303) (7,303)
Increase / (decrease) in accounts payable, accrued expenses (11,194) 32,018
Net cash provided by (used for) operating activities (330,777) (809,977)
Cash Flows Provided By (Used In) Investing Activities:    
Acquisition of property and equipment (8,250) (291,003)
Purchase of option to acquire real estate    (150,000)
Net cash provided by (used for) investing Activities (8,250) (441,003)
Cash Flows Provided By (Used In) Financing Activities:    
Purchase and cancellation of shares of common stock    (100,000)
Sales of common stock for cash consideration    985,400
Proceeds from exercise of warrants 400,000 400,000
Debt to common share conversion (943) (943)
Proceeds from borrowings 1,605,000 2,135,000
(Increase)/decrease in other non-current assets (15,000) (15,000)
Debt acquisition costs increase (192,600) (258,740)
Net cash provided by (used for) financing Activities 1,796,457 3,145,717
Net cash flows from discontinued operations    (9,871)
Net cash (used) in discontinued operations    (9,871)
Net Increase (Decrease) In Cash 1,457,430 1,884,866
Cash at the Beginning of the Period 427,436 0
Cash at the End of the Period 1,884,866 1,884,866
Supplemental Disclosure    
Cash paid for interest 46,476 46,476
Cash paid for income taxes 0 0
Supplementary disclosure of noncash financing activities    
Net liabilities on transfer of subsidiary    10,663
Cancellation of shares of common stock    100,000
Issuance of common stock for services    40,000
Net assets transferred on disposal of mapping division    452
Purchase of property with mortgage    170,000
Debt to common share conversion 255,000 255,000
Common stock issued in lieu of debt interest $ 3,669 $ 3,669