XML 15 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CASH FLOWS USED IN OPERATING ACTIVITIES    
Net Loss $ (1,188,232) $ (828,493)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Amortization of Debt Discount $ 135,837 233,046
Amortization of deferred financing costs 9,584
(Gain) loss on derivative liability, net 22,233
Depreciation and amortization expense $ 97,266 9,007
Equity-based payments 600,469 248,625
Changes in operating assets and liabilities (net of amounts acquired)    
Accounts receivable (24,824) 938
Prepaid expenses and other assets 30,141 (26,804)
Inventory 6,162 (11,236)
Accounts payable and accrued liabilities 95,882 53,039
Net cash used in operating activities: (247,299) (290,061)
CASH FLOWS USED IN INVESTING ACTIVITIES    
Purchase of property and equipment (2,616) (13,253)
Net cash used in investing activities (2,616) (13,253)
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES    
Increase in line of credit -- related party 207,500 239,000
Payments on notes payable (1,670) (1,534)
Net cash provided by financing activities 205,830 237,466
NET DECREASE IN CASH (44,085) (65,848)
CASH, BEGINNING OF PERIOD 58,711 165,536
CASH, END OF PERIOD 14,626 99,688
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION    
Cash paid for interest 24,435 46,938
NON-CASH TRANSACTIONS    
Issuance of common stock and warrants from accrued stock payable $ 25,000 109,667
Acquisition of IPG with common stock payable and warrants 1,887,000
Common stock and warrants capitalized as construction in progress 4,820
Convertible notes settled in common stock 290,000
Interest on convertible notes payable settled in common stock 1,063
Issuance of common stock upon cashless conversion of warrants by Full Circle $ 3,314,520