XML 44 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Operating Activities:    
Net loss $ (2,026,403) $ (1,720,932)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization $ 166,662
Amortization of debt issuance costs $ 60,254
Amortization of debt discount 72,310
Common stock issued for services $ 40,400
Expense converted to debt $ 284,406
Changes in operating assets and liabilities (net of Share Exchange):    
Accounts receivable $ 12,087 (5,969)
Inventory 15,240 (21,477)
Prepaid expenses and other 17,310 1,053
Accounts payable 785,683 1,087,974
Accrued liabilities 400,156 (387)
Net cash used in operating activities $ (622,963) (165,716)
Investing Activities:    
Intangible assets $ (25,097)
Property and equipment
Net cash used in investing activities $ (25,097)
Financing Activities:    
Proceeds from debt $ 1,287,112 $ 307,777
Payments of debt $ (704,601)
Member activity $ (136,534)
Net cash provided by financing activities $ 582,511 171,243
Net change in cash (40,452) (19,570)
Cash, beginning of period 43,879 37,874
Cash, end of period 3,427 $ 18,304
Cash paid for:    
Interest 279,060
Debt converted to common stock 95,395
Accounts payable converted to debt 653,176
Accrued liabilities converted to debt 53,053
Debt issuance costs $ 149,698