STATEMENTS OF CASH FLOW (Unaudited) - USD ($) | 9 Months Ended |
May. 31, 2015 | May. 31, 2014 |
Cash flows from operating activities: | | |
Net (loss) | $ (4,018,030) | $ (1,434,381) |
Adjustments to reconcile net (loss) to net cash used in operating activities: | | |
Common stock issued for services | 21,555 | |
Common stock issued for services - related parties | 152,707 | $ 194,780 |
Common stock issued for officers' and directors' fees | $ 52,500 | 114,000 |
Commission paid for equity raise | | $ (40,000) |
Common stock issued for interest | $ 74,522 | |
Convertible note loan fees | | $ 194,445 |
Valuation of warrants on convertible debt | $ 396,690 | 196,835 |
Depreciation and Amortization | 1,293,032 | $ 528 |
Changes in Current Assets and Liabilities | | |
Cash overdraft | 10,440 | |
Inventory | 234,388 | $ (159,952) |
Accounts receivable | (751,229) | |
Notes receivable | (129,900) | |
Other current assets | (113,176) | $ (28,946) |
Accounts payable and accrued liabilities | (403,180) | 26,863 |
Accounts payable - related parties | 127,565 | 170,682 |
Net cash (used) by operating activities | (3,052,116) | (765,146) |
Cash flows from investing activities: | | |
Purchase of Fixtures and Equipment | (126,869) | (32,788) |
Net cash (used) by investing activities | $ (126,869) | (32,788) |
Cash flows from financing activities | | |
Loans from Officer | | 30,400 |
Repayments to officer | | (30,400) |
Convertible note proceeds | $ 1,355,001 | $ 500,000 |
Promissory Note proceeds | 250,000 | |
Sale of common stock | 1,490,250 | $ 325,000 |
Note payable payment | (7,425) | |
Net cash provided by financing activities | 3,087,826 | $ 825,000 |
Net increase (decrease) in cash and cash equivalents | (91,159) | $ 27,066 |
Cash and cash equivalents, beginning of period | 91,794 | |
Cash and cash equivalents, end of period | 635 | $ 27,066 |
Cash paid during the year for: | | |
Interest | $ 47,842 | $ 18,741 |
Income Taxes | | |
Non-cash investing and financing activities: | | |
Common stock issued - No Fear acquisition | $ 7,800,828 | |
Convertible note issued - No Fear acquisition | 2,310,000 | |
Payable forgiven - No Fear acquisition | 1,500,000 | |
Receivable forgiven - No Fear acquisition | 589,172 | |
Purchase of No Fear brand and license | $ (12,200,000) | |
Cancellation of Common Stock | | $ (10,000) |
Cancellation of Common Stock - Paid in Capital | | $ 10,000 |