XML 52 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 7 Months Ended 10 Months Ended
Mar. 31, 2014
Dec. 31, 2013
Mar. 31, 2014
Cash Flows Provided By (Used In) Operating Activities:      
Net income (loss) $ (573,863) $ (710,962) $ (1,284,825)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Loss on expired option to acquire property 0 150,000 150,000
Depreciation 3,116 0 3,116
Amortization of debt discount 320,422 794 321,216
Issuance of stock to pay interest expense 3,669 0 3,669
Issuance of stock compensation 0 40,000 40,000
Changes in operating assets and liabilities      
(Increase)/decrease in accounts receivable (45,859) (2,244) (48,103)
(Increase)/decrease in other receivable (19,765) 0 (19,765)
(Increase)/ decrease in prepaid (7,304) 0 (7,304)
Increase/(decrease) in accounts payable, accrued expenses (11,193) 43,212 32,019
Net cash provided by (used in) operating activities – continuing operations (330,777) (479,200) (809,977)
Net cash provided by (used in) operating activities – discontinued operations 0 (9,871) (9,871)
Net cash provided by (used for) operating activities (330,777) (488,192) (819,848)
Cash Flows Provided By (Used In) Investing Activities:      
Purchase of property and equipment (8,250) (282,753) (291,003)
Purchase of option to acquire real estate 0 (150,000) (150,000)
Net cash provided by (used for) investing Activities (8,250) (432,753) (441,003)
Cash Flows Provided By (Used In) Financing Activities:      
Purchase and cancellation of shares of common stock 0 (100,000) (100,000)
Sales of common stock for cash 0 985,400 985,400
Proceeds from sale of warrants 400,000 0 400,000
Principal repayment on convertible notes payable (943) 0 (943)
Proceeds from issuance of convertible notes payable, net of cash expenses 1,412,400 530,000 1,876,260
Deferred financing costs (15,000) 0 (15,000)
Debt acquisition costs paid 0 (66,140) 0
Net cash provided by (used for) financing Activities 1,796,457 1,349,260 3,145,717
Net Increase (Decrease) In Cash 1,457,430 427,436 1,884,866
Cash at The Beginning Of The Period 427,436 0 0
Cash at the End Of The Period 1,884,866 427,436 1,884,866
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION      
Cash paid for interest 46,476 0 46,476
Cash paid for income taxes 0 0 0
Net liabilities acquired on recapitalization 0 10,663 10,663
Cancellation of shares of common stock 0 100,000 100,000
Issuance of common stock for services 0 40,000 40,000
Net assets transferred on disposal of mapping division 0 452 452
Purchase of property with mortgage 0 170,000 170,000
Convertible notes payable settled in stock 255,000 0 255,000
Interest on convertible notes payable settled in stock 3,669 0 3,669
Warrants issued as payment for deferred financing costs $ 100,000 $ 0 $ 100,000