XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash Flows from Operating Activities    
Net loss $ (173,761) $ (136,548)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 23,259 69,650
Amortization of discount 12,920 9,634
Stock based compensation 202,065 2,000
Changes in operating assets and liabilities:    
Accounts receivable and prepaid expenses 112,946 65,787
Employee advances 12,292
Interest receivable, related party (570)
Accounts payable and accrued expenses (3,786) (8,580)
Payable to related parties (26,000) (13,900)
Cash Provided by Operating Activities 147,643 (235)
Cash Flows From Investing Activities    
Purchase of intellectual property (16,116)
Cash Used in Investing Activities (16,116)
Cash Flows from Financing Activities    
Proceeds from note payable, related party 25,000 25,000
Principal payments on notes payable, related parties (25,000)
Principal payments on notes payable (147,569)
Cash (Used in) Provided by Financing Activities (147,569) 25,000
Net Increase in Cash and Cash Equivalents 74 8,649
Cash and Cash Equivalents at Beginning of Period 5,601 4,736
Cash and Cash Equivalents at End of Period 5,675 13,385
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period for interest 24,175 19,835
Cash paid during the period for income taxes
Supplemental Disclosure of Non-Cash Activities    
Note Receivable in connection with IP acquisition 38,000
Note Payable in connection with license and IP acquisition 100,000 58,436
Interest Receivable in connection with IP acquisition $ 3,718