XML 41 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Operating Activities:    
Net loss $ (1,331,838) $ (1,045,239)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization   $ 127,126
Amortization of debt issuance costs $ (67,115)  
Common stock issued for services $ 40,400  
Expense converted to debt   $ 179,977
Changes in operating assets and liabilities (net of Share Exchange):    
Accounts receivable $ 17,742 (14,729)
Inventory 5,518 (12,275)
Prepaid expenses and other 20,380 9,698
Accounts payable 546,609 617,278
Accrued liabilities 229,831 (387)
Net cash used in operating activities $ (538,473) (138,551)
Investing Activities:    
Intangible assets   (15,957)
Property and equipment   (75)
Net cash used in investing activities   (16,032)
Financing Activities:    
Proceeds from debt $ 983,850 $ 241,119
Payments of debt $ (467,138)  
Member activity   $ (115,512)
Net cash provided by financing activities $ 516,712 125,607
Net change in cash (21,761) (28,976)
Cash, beginning of period 43,879 37,874
Cash, end of period 22,118 $ 8,898
Cash paid for:    
Interest 209,198  
Debt converted to common stock 33,800  
Accounts payable converted to debt $ 653,177