XML 40 R2.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONSOLIDATED BALANCE SHEETS - USD ($)
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Current Assets      
Cash and cash equivalents $ 16,371   $ 165,536
Accounts receivable 73,190   18,319
Prepaid expenses and other current assets 104,622   22,402
Inventory, net 54,807   70,341
Total current assets 248,990   276,598
Property and equipment, net 1,731,957   1,707,410
Intangible assets, net 1,342,137   0
Goodwill 487,000   0
Deferred financing costs, net 63,889   83,056
Total Assets 3,873,973   2,067,064
Current Liabilities      
Accrued stock payable, current portion 1,714,947   385,917
Short-term Debt 195,001   6,337
Notes payable (net of discount), less current portion 289,000   0
Interest Payable, Current 68,572   16,470
Accounts Payable and Accrued Liabilities, Current 140,781   83,185
Deferred Rent Credit, Current 36,884   0
Related party line of credit 0   3,893,904
Total current liabilities 2,445,185   4,385,813
Notes payable (net of debt discount), less current portion 1,111,143   1,055,797
Accrued stock payable, less current portion 300,848   138,125
Tenant deposits 9,204   8,854
Total liabilities 3,866,380   $ 5,588,589
Commitments and Contingencies      
Stockholders' Equity (Deficiency)      
Preferred stock, no par value; 5,000,000 share authorized; no shares issued and outstanding at June 30, 2015 and December 31, 2014 0   $ 0
Common Stock, $0.001 par value; 100,000,000 shares authorized; 14,393,409 shares and 12,499,933 shares issued and outstanding on June 30, 2015 and December 31, 2014, respectively 14,393   12,500
Additional paid-in capital 12,812,016   4,107,076
Accumulated deficit (12,818,816)   (7,641,101)
Total Stockholders' Equity (Deficiency) 7,593   (3,521,525)
Total Liabilities & Stockholders' Equity (Deficiency) $ 3,873,973   $ 2,067,064