XML 39 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash Flows from Operating Activities    
Net loss $ (319,464) $ (126,465)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Amortization of debt discount 46,246 $ 51,679
Loss on derivative liability 128,945  
Share based compensation 48,000 $ 6,113
Depreciation 360 109
Changes in assets and liabilities    
Receivables $ 767 (3,906)
Prepaid expenses   1,265
Accounts payable and accrued expenses $ (80,584) 9,548
Net cash from operating activities $ (175,730) (61,657)
Purchase of fixed assets   (2,178)
Net cash used in investing activities   (2,178)
Cash Flows from Financing Activities    
Proceeds from loans payable $ 25,328 25,158
Payments on loans payable (25,660) (1,112)
Proceeds from convertible notes payable 200,500 $ 45,000
Payments on convertible notes payable (20,000)  
Net cash from financing activities 180,168 $ 69,046
Net increase in cash 4,438 5,211
Cash, beginning of period 4,797 1,416
Cash, end of period 9,235 $ 6,627
Supplemental disclosure of cash flow information    
Cash paid for interest $ 2,691  
Cash paid for tax    
Non-Cash investing and financing transactions    
Recognition of derivative debt discount $ 163,460  
Conversion of convertible notes payable 5,000  
Settlement of stock payable 20,000  
Settlement of derivative liability $ 5,608