XML 70 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
4 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2014
Cash Flows Provided By (Used In) Operating Activities:    
Net loss $ (472,016) $ (3,175,389)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Loss on expired option to acquire property 150,000   
Depreciation and amortization    18,830
Amortization of debt discount    645,858
Amortization of deferred financing costs    25,556
Loss on derivative liability, net    541,397
Issuance of common stock to pay interest expense    3,669
Issuance of common stock for services    884,000
Changes in operating assets and liabilities:    
(Increase) / decrease in accounts receivable 6,726 (33,598)
(Increase) / decrease in prepaid expenses and other assets 23,320 (12,664)
(Increase) in inventory    (62,805)
Increase in accounts payable and accrued expenses 20,516 33,075
Increase in accrued stock payable   122,500
Net cash used in operating activities (271,454) (1,009,571)
Cash Flows Provided By (Used In) Investing Activities:    
Cash acquired in reverse merger with Promap 1,238  
Purchase of property and equipment    (53,251)
Purchase of intangible assets    (38,200)
Purchase of option to acquire real estate (150,000)   
Net cash used in investing activities (148,762) (91,451)
Cash Flows Provided By (Used In) Financing Activities:    
Purchase and cancellation of shares of common stock (100,000)  
Sales of common stock for cash 985,400   
Proceeds from sale of warrants, net    400,000
Principal repayment on convertible notes payable    (3,178)
Proceeds from issuance of convertible notes payable, net of cash expenses    1,412,400
Deferred financing costs    (15,000)
Net cash provided by financing activities 885,400 1,794,222
Net Increase In Cash 465,184 693,200
Cash, beginning of period 0 427,436
Cash, end of period 465,184 1,120,636
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION    
Cash paid for interest   201,111
Supplemental Disclosure on non-cash financing activities:    
Net liabilities acquired on recapitalization 2,944   
Non-cash financing costs    100,000
Convertible notes payable settled in stock    485,000
Interest on convertible notes payable settled in stock    3,669
Warrants issued as payment for deferred financing costs    92,600
Beneficial conversion feature and warrants    $ 1,412,400