XML 17 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:    
Net (loss) $ (4,037,365) $ (982,577)
Adjustments to reconcile net (loss) to net cash (used in) operating activities    
Loss on settlement of covertible notes 2,313,151
Fair value of stock options issued $ 47,007 $ 66,451
Common stock issued for services rendered 110,400 75,908
Amortization of discount to note payable $ 144,322 $ 318,642
Bad debt expense 2,000
Impariment loss on intangible expense 7,000
Changes in fair value of derivative liabilities $ 761,722 (199,102)
Accounts payable and accrued expenses 153,504 310,876
Due from/to related party 26,894 305,328
Net cash (used in) operating activities: (480,365) (95,473)
Cash flows from financing activities    
Proceeds from issuance of note payable 110,000 $ 50,000
Proceeds from issuance of convertible note payable $ 369,000
Proceeds from issuance of note payable - related party $ 50,000
Cash contribution 1,000
Net cash provided by financing activities $ 479,000 101,000
Net increase/(decrease) in cash and cash equivalents (1,365) 5,527
Cash and cash equivalents, including restricted, beginning of year 27,661 22,132
Cash and cash equivalents, including restricted, end of period 26,298 $ 27,661
Non-cash financing activities    
Issuance of 15,608,696 Common stocks to reitre notes payable and warrant 629,181
Issuance of 6,746,356 Common stocks to retire convertible notes payable 150,000
Issuance of 182,057 Common stock to retire accured expense 24,506
Converting 25,000 of accrued expense to promissory note $ 25,000
Supplemental disclosure of cash flow information:    
Interest
Income taxes