XML 76 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENS OF CASH FLOWS (USD $)
6 Months Ended 7 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Dec. 31, 2013
Cash Flows Provided By (Used In) Operating Activities:      
Net loss $ (1,428,729)   $ (710,962)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Loss on expired option to acquire property     150,000
Issuance of stock for services     40,000
Amortization of debt discount 417,881   794
Amortization of deferred financing cost 15,972    
Bad debt expense 26,400 0  
Depreciation 6,232    
Issuance of stock to pay interest expense 3,669 0  
Change in fair value of derivative liability, net 423,764    
Changes in operating assets and liabilities      
Increase in receivable (135,869) 0  
Increase in inventory (26,427) 0  
Increase in prepaid expenses and other current assets (4,005) 0 (2,244)
Increase in accounts payable and accrued expenses 11,492 0 43,212
Net cash used in operating activities – continuing operations     (479,200)
Net cash used in operating activities – discontinued operation     (9,871)
Net cash used in operating activities (689,620) 0 (488,192)
Cash Flows Provided By (Used In) Investing Activities:      
Purchase of property and equipment (11,449) 0 (282,753)
Option to acquire property     (150,000)
Increase in capitalized costs (20,000)    
Net cash used in investing activities (31,449) 0 (432,753)
Cash Flows Provided By (Used In) Financing Activities:      
Purchase and cancellation of shares of common stock     (100,000)
Proceeds from issuance of common stock     985,400
Proceeds from loan payable     530,000
Debt acquisition costs paid     (66,140)
Proceeds from sale of common stock   12,400  
Proceeds from sale of warrants 400,000 0  
Principal repayment on convertible notes payable (3,178) 0  
Proceeds from issuance of convertible notes payable, net of cash expenses 1,412,400 0  
Increase in deferred financing costs (15,000) 0  
Net cash provided by financing activities 1,794,222 12,400  
Net Increase In Cash 1,073,153 12,400 427,436
Cash At The Beginning of the Period 427,436    
Cash At The End of the Period 1,500,589   427,436
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION      
Cash paid for interest 44,612 0   
Income taxes paid       
Supplementary disclosure of noncash financing activities      
Net liabilities acquired on recapitalization     10,663
Cancellation of shares of common stock     100,000
Net assets transferred on disposal of mapping division     452
Purchase of property with mortgage     170,000
Issuance of common shares for services     40,000
Non-cash financing costs 100,000 0  
Convertible notes payable settled in stock 255,000 0  
Interest on convertible notes payable settled in stock $ 3,669 $ 0