XML 14 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
Operating activities    
Net loss $ (2,594,373) $ (401,009)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Amortization and depreciation 695,777 286,917
Common stock issued for services 1,101,085 48,000
Amortization of debt discount 190,770
Loss on derivatives 96,810
Bad debt expense 37,406
Changes in operating assets and liabilities:    
Accounts receivable (increase) decrease 95,085 (13,551)
Prepaid expenses increase 118,325 (4,000)
Deferred revenue - (decrease) (338,240)
Credit card liability - increase 67,592
Accounts payable and accrued expenses - increase 228,554 (17,301)
Net cash used in operating activities (338,615) (63,538)
Investing activities    
Purchase of property and equipment (2,001)
Net cash used in investing activities (2,001)
Financing activities    
Issuance of common stock for cash 260,000 300,065
Advances from related party, net of repayment 39,000 90,617
Loan proceeds 525,000
Loan repayment (465,660) (226,888)
Net cash provided by financing activities 358,340 163,794
Net increase (decrease) in cash and cash equivalents 19,725 98,255
Cash and cash equivalents, beginning of period 69,489 37,817
Cash and cash equivalents, end of period 89,214 136,072
Supplemental cash flow information    
Interest 38,892 6,143
Income taxes
Non-cash investing and financing activities:    
Common stock issued for notes payable 100,000
Common stock issued for loan fees 300,000
Common stock issued for prepaid public relations contract 38,688 14,880
Common stock issued for prepaid consulting agreements 470,000
Exchange of accrued interest for convertible note payable $ 4,981