XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Operating Activities:    
Net Loss $ (1,474,195) $ (497,976)
Adjustments to reconcile net loss to net cash provided by Operating activities:    
Depreciation 0 2,400
Options expense 116,194 169,776
Loss on Debt Extinguishment 37,579 0
Bad Debt Expense 10,883 0
Amortization of debt discount 99,319 25,349
Changes in Operating assets and Liabilities:    
Accounts Receivable 113,564 (67,781)
Prepaid Assets (2,177) (130,639)
Inventory (254,039) (375,505)
Other Assets 183,359 (26,121)
Accounts Payable (3,092) 217,360
Accrued Liabilities 327,061 33,258
Other Liabilities 0 (23,988)
Deferred Income 0 (22,568)
Net Cash used in operating activities (845,544) (696,435)
Financing Activities:    
Cash paid as Original Debt Discount (45,000) 0
Proceeds from Short Term Convertible Debt 0 200,000
Repayments of Short Term Convertible Debt (50,000) 0
Proceeds from Short Term Promissory Note 0 205,000
Proceeds from Long Term Convertible Debt 250,000 0
Proceeds from issuance of Common Stock 150,000 0
Net Cash provided by financing activities 305,000 405,000
Net increase or (Decrease) in Cash (540,544) (291,435)
Cash at Beginning of the Year 860,132 705,602
Cash at End of the Year (June 30, 2016 and 2015) 319,588 414,167
Supplemental Cash Flow Information    
Cash Paid for Interest 9,739 11,028
Cash Paid for Income Taxes 0 0
Non-Cash Transactions    
Reclass from accrued interest to short term convertible notes 15,000 0
Beneficial conversion features and relative fair value of warrants $ 55,783 $ 107,093