XML 75 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENS OF CASH FLOWS (USD $)
4 Months Ended 7 Months Ended 9 Months Ended
Sep. 30, 2013
Dec. 31, 2013
Sep. 30, 2014
Cash Flows Provided By (Used In) Operating Activities:      
Net loss $ (472,016) $ (710,962) $ (3,175,389)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Loss on expired option to acquire property 150,000 150,000   
Depreciation and amortization     18,830
Issuance of stock for services    40,000  
Amortization of debt discount   794 645,858
Amortization of deferred financing cost      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
Change in fair value of derivative liability, net     541,397
Changes in operating assets and liabilities      
(Increase) / decrease in accounts receivable 6,726   (33,598)
Increase in inventory      (62,805)
Increase in prepaid expenses and other current assets 23,320 (2,244) (12,664)
Increase in accounts payable and accrued expenses 20,516 43,212 33,075
Net cash used in operating activities – continuing operations   (479,200)  
Net cash used in operating activities – discontinued operation   (9,871)  
Increase in accrued stock payable     122,500
Net cash used in operating activities (271,454) (488,192) (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    (282,753) (53,251)
Purchase of intangible assets      (38,200)
Purchase of option to acquire real estate (150,000)     
Option to acquire property   (150,000)  
Net cash used in investing activities (148,762) (432,753) (91,451)
Cash Flows Provided By (Used In) Financing Activities:      
Purchase and cancellation of shares of common stock (100,000) (100,000)  
Sales of common stock for cash 985,400 985,400  
Proceeds from loan payable   530,000  
Debt acquisition costs paid   (66,140)  
Proceeds from sale of warrants     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 1,349,260 1,794,222
Net Increase In Cash 465,184 427,436 693,200
Cash At The Beginning of the Period 0 0 427,436
Cash At The End of the Period 465,184 427,436 1,120,636
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION      
Cash paid for interest      201,111
Income taxes paid       
Supplementary disclosure of noncash financing activities      
Net liabilities acquired on recapitalization 2,944 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
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