XML 77 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
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ (183,589)us-gaap_ProfitLoss $ 1,156,493us-gaap_ProfitLoss
Adjustments to reconcile net income (loss) to net cash provided by (used by) operating activities:    
Depreciation and amortization 7,494us-gaap_DepreciationAndAmortization 9,459us-gaap_DepreciationAndAmortization
Amortization of discount on investment in account receivable (2,250)us-gaap_AmortizationOfDebtDiscountPremium 0us-gaap_AmortizationOfDebtDiscountPremium
Change in unrealized gain on securities 0us-gaap_UnrealizedGainLossOnInvestments 0us-gaap_UnrealizedGainLossOnInvestments
Accrued investment interest income (326)us-gaap_InterestIncomeOperating 0us-gaap_InterestIncomeOperating
Gain recognized on purchase of majority interest in WCI 0fil_GainRecognizedOnPurchaseOfMajorityInterestInWci1 (1,250,000)fil_GainRecognizedOnPurchaseOfMajorityInterestInWci1
Decrease (increase) in operating assets    
Accounts receivable - trade (838)us-gaap_IncreaseDecreaseInAccountsReceivable 22,499us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets 14,655us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 176,990us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (decrease) in operating liabilities    
Accounts payable (11,303)us-gaap_IncreaseDecreaseInAccountsPayable (22,832)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses (18,750)us-gaap_IncreaseDecreaseInAccruedLiabilities 31,210us-gaap_IncreaseDecreaseInAccruedLiabilities
Income tax payable 0us-gaap_IncreaseDecreaseInAccruedTaxesPayable 0us-gaap_IncreaseDecreaseInAccruedTaxesPayable
Accrued salary, retirement and benefits - related party 32,171us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (150,899)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Net cash provided by (used by) operating activities (162,736)us-gaap_NetCashProvidedByUsedInOperatingActivities (27,080)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment (1,221)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (3,443)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Investment in securities (2,347)us-gaap_PaymentsToAcquireInvestments (3,319)us-gaap_PaymentsToAcquireInvestments
Proceeds from investment in securities 1,053us-gaap_PaymentsForProceedsFromInvestments 0us-gaap_PaymentsForProceedsFromInvestments
Receivable - Bhang Chocolate Company shareholders 0us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties (800,000)us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties
Receipt of investment in receivable 117,000us-gaap_PaymentsToAcquireOtherReceivables 0us-gaap_PaymentsToAcquireOtherReceivables
Investment in convertible note receivable 0us-gaap_PaymentsToAcquireNotesReceivable (100,000)us-gaap_PaymentsToAcquireNotesReceivable
Proceeds from long term investment 0us-gaap_PaymentsForProceedsFromLongtermInvestments 1,150us-gaap_PaymentsForProceedsFromLongtermInvestments
Effect of consolidating WCI on January 1, 2014, net of cash 0fil_EffectOfConsolidatingWciOnJanuary12014NetOfCash (45,921)fil_EffectOfConsolidatingWciOnJanuary12014NetOfCash
Employee advances repaid 1,200fil_EmployeeAdvancesRepaid1 1,354fil_EmployeeAdvancesRepaid1
Net cash provided by (used by) investing activities 115,694us-gaap_NetCashProvidedByUsedInInvestingActivities (950,179)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Warrants converted to common stock, net of costs 99,855fil_WarrantsConvertedToCommonStockNetOfCosts 3,056,120fil_WarrantsConvertedToCommonStockNetOfCosts
Payments on long-term debt (5,187)us-gaap_RepaymentsOfLongTermDebt (10,175)us-gaap_RepaymentsOfLongTermDebt
Contribution by subsidiary minority interest 0us-gaap_ProceedsFromContributionsFromAffiliates 8,300us-gaap_ProceedsFromContributionsFromAffiliates
Distribution to non-controlling interest (25,060)us-gaap_MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders (3,210)us-gaap_MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
Shares retired 0fil_SharesRetired2 (161)fil_SharesRetired2
Net cash provided by (used by) financing activities 69,608us-gaap_NetCashProvidedByUsedInFinancingActivities 3,050,874us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash 22,566us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 2,073,614us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Beginning cash 326,228us-gaap_CashAndCashEquivalentsAtCarryingValue 40,184us-gaap_CashAndCashEquivalentsAtCarryingValue
Ending cash 348,794us-gaap_CashAndCashEquivalentsAtCarryingValue 2,113,798us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTARY INFORMATION:    
Cash paid for interest 1,852us-gaap_InterestPaid 4,000us-gaap_InterestPaid
Cash paid for income taxes 0us-gaap_IncomeTaxesPaidNet 0us-gaap_IncomeTaxesPaidNet
NON-CASH INVESTING AND FINANCING TRANSACTION:    
Shareholder exercise of warrants by decrease in Liability to shareholder 0fil_ShareholderExerciseOfWarrantsByDecreaseInLiabilityToShareholder 433,851fil_ShareholderExerciseOfWarrantsByDecreaseInLiabilityToShareholder
Shareholder assumption of warrant liability resulting in Increased liability to shareholder $ (24,074)fil_ShareholderAssumptionOfWarrantLiabilityResultingInIncreasedLiabilityToShareholder $ 0fil_ShareholderAssumptionOfWarrantLiabilityResultingInIncreasedLiabilityToShareholder