XML 14 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Operating activities    
Net loss $ (786,695) $ (29,554)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Amortization and depreciation 231,926 $ 95,603
Common stock issued for services 142,500  
Amortization of debt discount 2,860
Changes in operating assets and liabilities:    
Accounts receivable (increase) (20,918) $ (444,158)
Prepaid expenses decrease 19,541
Deferred revenue - (decrease) (21,651)
Credit card liability - increase 181,611
Accounts payable and accrued expenses - increase 280,016 $ 255,305
Net cash provided by (used in) operating activities 29,190 $ (122,804)
Financing activities    
Loan proceeds $ 400,000
Advances from related party, net of repayment $ 181,500
Loan repayment $ (351,545) (68,680)
Net cash provided by financing activities 48,455 112,820
Net increase (decrease) in cash and cash equivalents 77,645 (9,984)
Cash and cash equivalents, beginning of period 69,489 37,817
Cash and cash equivalents, end of period 147,135 27,833
Supplemental cash flow information    
Interest $ 459 $ 2,331
Income taxes
Non-cash investing and financing activities:    
Common stock issued for loan costs $ 300,000