XML 50 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net profit $ (10,115) $ 47,003
Adjustments to reconcile net loss to net cash provided by operating activities:    
Stock based compensation 244,262 67,836
Warrants granted $ 19,758 119,892
Loss on cancelled shares $ (105,901)
Debt discount accretion $ 518,206
Depreciation and amortization $ 69,916 $ (1,449)
Loss on receivable settlement (37,491)
Loss on note receivable settlement 18,995
Bad debt expense 1,559
Changes in operating assets and liabilities:    
(Increase) / decrease in accounts receivable $ (3,801,009) $ (1,060,873)
(Increase) / decrease in prepaid $ (423,178)
(Increase) / decrease in prepaid, related party $ 1,041,784
(Increase) / decrease in inventory $ 124,949
(Increase) / decrease in customer deposit 4,900 $ (45,267)
Increase / (decrease) in accounts payable and accrued liabilities 4,868,321 $ 301,329
increase in deferred revenues, net 725,926
Increase / (decrease) in accounts payable and accrued liabilities, related party $ 241,755 $ (26,322)
(Increase) / decrease in salary payable, related party 135,000
(Increase) / decrease in other liabilities $ 309,827 455,619
Increase / (decrease) in advances from related party 69,014
Net cash provided by operating activities $ 2,893,518 980,728
Cash flows from investing activities:    
(Purchase of) cash from acquisitions 1,950,120
Change in other assets $ (360,086) 3,221
(Purchase of) license agreements 8,435 $ (150,000)
(Purchase of) Sale of property and equipment (45,155)
Net cash provided by (used in) investing activities $ (396,806) $ 1,803,341
Cash flows from financing activities:    
Proceeds from loan receivable 78,000
Proceeds from note receivable $ 350,000 4,500
Proceeds (payment) on line of credit (571,711) (60,000)
Proceeds (payment) from notes/loans payable (2,069,299) (1,343,750)
Proceeds from shares sold 200,000 25,000
Proceeds from sales of intangible asset (payment) $ (374,500) 93,578
Payment on loans payable (10,000)
Net cash provided by (used in) financing activities $ (2,465,510) (1,212,672)
Net increase in cash 31,202 1,571,397
Cash, beginning of period 233,741 13,302
Cash, end of period 264,943 $ 1,584,699
Cash paid for interest $ 128,723
Cash paid for taxes
Supplementary cash flow information:    
Stock issued for services $ 192,546 $ 124,800
Stock options vested during period 204,840 $ 591,761
Warrants issued 19,758
Gain on sale of intangible asset $ 374,500
Note payable for purchase of intangibles $ 450,000