XML 58 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Operating Activities:    
Net loss $ (3,713,292)us-gaap_NetIncomeLoss $ (1,619,469)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 198,597us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease 238,053us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
Impairment of long-lived assets 977,400us-gaap_ImpairmentOfLongLivedAssetsHeldForUse   
Amortization of debt issuance costs 3,334us-gaap_AmortizationOfFinancingCosts   
Common stock issued for services 8,750us-gaap_StockIssuedDuringPeriodValueIssuedForServices   
Expense converted to debt 774,167us-gaap_DebtConversionConvertedInstrumentAmount1 421,787us-gaap_DebtConversionConvertedInstrumentAmount1
Changes in operating assets and liabilities (net of Share Exchange):    
Accounts receivable 10,688us-gaap_IncreaseDecreaseInAccountsReceivable 258,587us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory 165,646us-gaap_IncreaseDecreaseInInventories 12,099us-gaap_IncreaseDecreaseInInventories
Prepaid expenses (66,619)us-gaap_IncreaseDecreaseInPrepaidExpense 33,045us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable 840,788us-gaap_IncreaseDecreaseInAccountsPayable (59,419)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities 313,214us-gaap_IncreaseDecreaseInAccruedLiabilities (10,116)us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (487,327)us-gaap_NetCashProvidedByUsedInOperatingActivities (725,433)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities:    
Intangible assets (32,776)us-gaap_IncreaseDecreaseInIntangibleAssetsCurrent   
Property and equipment (250)us-gaap_GainLossOnSaleOfPropertyPlantEquipment   
Net cash used in investing activities (33,026)us-gaap_NetCashProvidedByUsedInInvestingActivities   
Financing Activities:    
Proceeds from debt 758,719us-gaap_ProceedsFromBankDebt 782,053us-gaap_ProceedsFromBankDebt
Payments of debt (232,361)us-gaap_ProceedsFromRepaymentsOfDebt   
Member activity    (77,917)us-gaap_PrincipalTransactionsRevenue
Net cash provided by financing activities 526,358us-gaap_NetCashProvidedByUsedInFinancingActivities 704,136us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash 6,005us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (21,297)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of period 37,874us-gaap_Cash 59,171us-gaap_Cash
Cash, end of period 43,879us-gaap_Cash 37,874us-gaap_Cash
Cash paid for:    
Interest 103,712us-gaap_PaidInKindInterest   
Income taxes