XML 41 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating Activities:    
Net loss $ (612,285)us-gaap_NetIncomeLoss $ (552,323)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization    42,254us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
Amortization of debt issuance costs (6,332)us-gaap_AmortizationOfFinancingCosts   
Common stock issued for services 5,000us-gaap_StockIssuedDuringPeriodValueIssuedForServices   
Expense converted to debt    87,570us-gaap_DebtConversionConvertedInstrumentAmount1
Changes in operating assets and liabilities (net of Share Exchange):    
Accounts receivable 10,642us-gaap_IncreaseDecreaseInAccountsReceivable (38,665)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (619)us-gaap_IncreaseDecreaseInInventories 9,962us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other 10,517us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 7,005us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 377,717us-gaap_IncreaseDecreaseInAccountsPayable 252,105us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities 109,620us-gaap_IncreaseDecreaseInAccruedLiabilities 10,217us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (105,740)us-gaap_NetCashProvidedByUsedInOperatingActivities (181,875)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities:    
Intangible assets    (5,928)us-gaap_IncreaseDecreaseInIntangibleAssetsCurrent
Financing Activities:    
Proceeds from debt 280,250us-gaap_ProceedsFromBankDebt 246,994us-gaap_ProceedsFromBankDebt
Payments of debt (215,746)us-gaap_ProceedsFromRepaymentsOfDebt   
Member activity    (86,649)us-gaap_PrincipalTransactionsRevenue
Net cash provided by financing activities 64,504us-gaap_NetCashProvidedByUsedInFinancingActivities 160,345us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash (41,236)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (27,458)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of period 43,879us-gaap_Cash 37,874us-gaap_Cash
Cash, end of period 2,643us-gaap_Cash 10,416us-gaap_Cash
Cash paid for: Interest 77,685us-gaap_PaidInKindInterest   
Debt converted to common stock $ 15,000us-gaap_DebtConversionOriginalDebtAmount1