XML 61 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES    
Net Loss $ (6,875,950) $ (3,175,389)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Amortization of Debt Discount 580,691 645,858
Amortization of deferred financing costs 83,056 25,556
(Gain) loss on derivative liability, net (210,634) 541,397
Depreciation and amortization expense 130,038 18,830
Equity-based payments - issued 4,143,550 887,669
Equity-based payments – payable 820,668 122,500
Changes in operating assets and liabilities (net of amounts acquired)    
Accounts receivable (72,264) (33,598)
Prepaid expenses and other assets (89,405) (12,664)
Inventory 40,013 (62,805)
Accounts payable and accrued liabilities 335,150 33,075
Net cash used in operating activities: (1,115,087) (1,009,571)
CASH FLOWS USED IN INVESTING ACTIVITIES    
Purchase of property and equipment $ (54,960) (53,251)
Increase in other capitalized assets (38,200)
Net cash used in investing activities $ (54,960) (91,451)
Proceeds from sale of warrants, net    
Proceeds from issuance of notes payable, net of cash expenses 659,000 $ 1,412,400
Increase in line of credit -- related party 365,000
Payments on notes payable $ (4,701) $ (3,178)
Proceeds from sale of warrants, net $ 400,000
Proceeds from exercise of warrants for shares of common stock, net $ 86,171
Deferred financing costs $ (15,000)
Net cash provided by financing activities $ 1,105,470 1,794,222
NET (DECREASE) INCREASE IN CASH (149,165) 1,073,153
CASH, BEGINNING OF PERIOD (149,165) 1,073,153
CASH, END OF PERIOD 165,536  
Supplemental Cash Flow Information [Abstract]    
Cash paid for interest 173,627 $ 201,111
NON-CASH TRANSACTIONS    
Acquisition of IPG with common stock payable, net of cash received 1,887,000
Acquisition of Chiefton with common stock payable $ 69,400
Warrants issued recorded as deferred financing costs $ 100,000
Convertible notes payable settled in common stock $ 320,000 485,000
Interest on convertible notes payable settled in common stock 1,123 3,669
Warrants issued in connection with debt recorded as debt discount $ 297,931 92,600
Beneficial conversion feature and warrants $ 1,412,400
Issuance of common stock upon cashless conversion of warrants by Full Circle $ 3,683,270
Issuance of common stock from accrued stock payable $ 114,693