XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash Flows from Operating Activities    
Net loss $ (2,572,904) $ (3,943,213)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Amortization of debt discount 423,313 143,487
Loss on derivative liability 1,046,435 830,750
Gain on settlement of notes payable 242,016
Depreciation 361 360
Share based compensation 478,700 2,748,000
Income from equity method investee (12,208)
Changes in assets and liabilities    
Receivables (695) 231
Accounts payable and accrued expenses 80,309 (37,627)
Prepaid expenses (32,811)
Net cash from operating activities (347,484) (258,012)
Distributions from equity method investee 24,335
Net cash used in investing activities 24,335
Cash Flows from Financing Activities    
Proceeds from loans payable 31,200 24,800
Payments on loans payable (100,483) (33,959)
Proceeds from convertible notes payable 468,550 363,000
Payments on convertible notes payable (61,287) (93,459)
Net cash from financing activities 337,980 260,382
Net increase in cash 14,831 2,370
Cash, beginning of period 61,130 4,797
Cash, end of period 75,961 7,167
Supplemental disclosure of cash flow information    
Cash paid for interest 2,691
Cash paid for tax
Non-Cash investing and financing transactions    
Preferred shares issued for equity method investee 460,002
Conversion of convertible notes payable 220,853 5,000
Settlement of stock payable 20,000
Settlement of derivative liability $ 967,031 $ 5,608