Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $) | 9 Months Ended |
Sep. 30, 2013 | Sep. 30, 2014 |
CASH FLOWS FROM OPERATING ACTIVITIES | | |
Net loss | ($2,510,222) | |
Adjustments to reconcile net loss to net cash used in operating activities: | | |
Depreciation and amortization | 5,697 | |
Stock compensation | 348,738 | |
Amortization of debt discount on convertible notes | 141,987 | |
Derivative expense | 40,537,459 | |
Change in fair value of derivative liabilities | -40,496,638 | |
Loss on rescission | 1,250,000 | |
Refinancing costs for revolving line of credit | | |
Changes in operating assets and liabilities | | |
Accounts receivable | 46,138 | |
Inventories | 850 | |
Prepaid expenses and deposits | -10,634 | |
Accrued salaries payable | 119,391 | |
Accounts payable and other liabilities | -36,161 | |
Accrued interest payable | 71,263 | |
Accrual for contingencies on contract rescission | | |
Due to related parties | 84,872 | |
Net Cash Used In Operating Activities | -447,260 | |
CASH FLOWS USED FROM INVESTING ACTIVITIES | | |
Advances made to Prime Time Medcal | -400,000 | |
Purchase of fixed assets | | |
Net Cash Used In Investing Activities | -400,000 | |
CASH FLOWS FROM FINANCING ACTIVITIES | | |
Proceeds from convertible notes payable and advances - related party | 539,490 | |
Proceeds from common stock subscription | | |
Proceeds from convertible notes payable | 375,000 | |
Payoffs of convertible notes payable | | |
Net Cash Provided By Financing Activities | 914,490 | |
Net change in cash | 67,230 | |
Cash - beginning of period | 26,084 | |
Cash - end of period | 93,314 | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | |
Cash paid during the period for: Income taxes | | |
Cash paid during the period for: Interest | | |
NON-CASH TRANSACTIONS | | |
Common stock issued to consultants for services | | |
Common stock issued for conversion of debt | 102,985 | |
Common stock issued for acquisition | 750,000 | |
Accrued salaries payable converted to convertible promissory note-officer | 703,339 | |
Accrued salaries payable converted to common stock | | |
Borrowings under revolving line of credit to convertible notes | | |
Restated | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | |
Net loss | | -5,284,394 |
Adjustments to reconcile net loss to net cash used in operating activities: | | |
Depreciation and amortization | | 5,697 |
Stock compensation | | 726,071 |
Amortization of debt discount on convertible notes | | 1,415,839 |
Derivative expense | | 937,931 |
Change in fair value of derivative liabilities | | -9,154 |
Loss on rescission | | |
Refinancing costs for revolving line of credit | | 474,131 |
Changes in operating assets and liabilities | | |
Accounts receivable | | -11,561 |
Inventories | | 29,876 |
Prepaid expenses and deposits | | 157,697 |
Accrued salaries payable | | |
Accounts payable and other liabilities | | 270,168 |
Accrued interest payable | | 136,620 |
Accrual for contingencies on contract rescission | | -334,331 |
Due to related parties | | -134,437 |
Net Cash Used In Operating Activities | | -1,619,847 |
CASH FLOWS USED FROM INVESTING ACTIVITIES | | |
Advances made to Prime Time Medcal | | |
Purchase of fixed assets | | -12,768 |
Net Cash Used In Investing Activities | | -12,768 |
CASH FLOWS FROM FINANCING ACTIVITIES | | |
Proceeds from convertible notes payable and advances - related party | | 838,240 |
Proceeds from common stock subscription | | 22,500 |
Proceeds from revolving line of credit | | 905,768 |
Proceeds from convertible notes payable | | 149,400 |
Payoffs of convertible notes payable | | -252,750 |
Net Cash Provided By Financing Activities | | 1,663,158 |
Net change in cash | | 30,543 |
Cash - beginning of period | | 9,560 |
Cash - end of period | | 40,103 |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | |
Cash paid during the period for: Income taxes | | |
Cash paid during the period for: Interest | | 93,418 |
NON-CASH TRANSACTIONS | | |
Common stock issued to consultants for services | | 29,755 |
Common stock issued for conversion of debt | | 771,404 |
Common stock issued for acquisition | | |
Accrued salaries payable converted to convertible promissory note-officer | | |
Accrued salaries payable converted to common stock | | 211,365 |
Borrowings under revolving line of credit to convertible notes | | $1,404,899 |