XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating Activities    
Net loss $ (509,862)us-gaap_NetIncomeLoss $ (121,824)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 11,271us-gaap_OtherDepreciationAndAmortization 11,624us-gaap_OtherDepreciationAndAmortization
Share based payment for services 172,834us-gaap_SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1   
Changes in operating assets and liabilities:    
Other assets    9,000us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued expenses (12,393)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (33,969)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Due to related parties 30,450us-gaap_IncreaseDecreaseInDueToRelatedParties (15,215)us-gaap_IncreaseDecreaseInDueToRelatedParties
Net cash used in operating activities (307,700)us-gaap_NetCashProvidedByUsedInOperatingActivities (150,384)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities    
Investment in intangibles (4,535)us-gaap_PaymentsToAcquireIntangibleAssets (8,990)us-gaap_PaymentsToAcquireIntangibleAssets
Investment in other assets (29,003)us-gaap_PaymentsForProceedsFromOtherInvestingActivities   
Net cash used in investing activities (33,538)us-gaap_NetCashProvidedByUsedInInvestingActivities (8,990)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing Activities    
Proceeds from note payable to related parties 197,095us-gaap_ProceedsFromNotesPayable 724,800us-gaap_ProceedsFromNotesPayable
Payments of notes payable (1,625)us-gaap_ProceedsFromRepaymentsOfNotesPayable (349,425)us-gaap_ProceedsFromRepaymentsOfNotesPayable
Net cash provided by financing activities 195,470us-gaap_NetCashProvidedByUsedInFinancingActivities 375,375us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash (145,768)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 216,001us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of the year 159,296us-gaap_CashAndCashEquivalentsAtCarryingValue 5,349us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash, end of the period 13,528us-gaap_CashAndCashEquivalentsAtCarryingValue 221,350us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information:    
Interest paid    $ 9,550us-gaap_InterestPaid