XML 33 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Cash Flows - USD ($)
 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Operating Activities:    
Net Loss $ (497,976) $ (1,223,016)
Adjustments to reconcile net loss to net cash provided by Operating activities:    
Depreciation 2,400 2,400
Loss from Debt Conversion 0 576,417
Options expense 169,776 191,043
Amortization of debt discount 25,349 0
Changes in Operating assets and Liabilities:    
Accounts Receivable (67,781) (44,776)
Prepaid Assets (130,639) (82,032)
Inventory (375,505) 26,778
Other Assets (26,121) 0
Accounts Payable 217,360 39,417
Accrued Liabilities 33,258 101,326
Other Liabilities (23,988) 0
Deferred Income (22,568) 0
Net Cash used in operating activities (696,435) (412,443)
Financing Activities:    
Repayments of Short Term Debt - Related Parties 0 (42,889)
Proceeds from Short Term Debt - Related Parties 0 52,250
Proceeds from Short Term Convertible Debt 200,000 0
Proceeds from Short Term Promissory Note 205,000 0
Proceeds from subscription receivable 0 160,000
Proceeds from issuance of Common Stock 0 4,250
Proceeds from issuance of Preferred Stock 0 225,000
Net Cash provided by financing activities 405,000 398,611
Net increase or (Decrease) in Cash (291,435) (13,832)
Cash at Beginning of the Year 705,602 84,317
Cash at June 30, 2015 and 2014 414,167 70,485
Supplemental Cash Flow Information    
Cash Paid for Interest 11,028 2,052
Cash Paid for Income Taxes 0 0
Non -Cash Transactions    
Beneficial conversion features and relative fair value of warrants $ 107,093 $ 0
Shares issued for Related Party Debt 0 19,333