|
FY2014
12 months to Dec 31, 2014
|
FY2013
12 months to Dec 31, 2013
|
FY2012
12 months to Dec 31, 2012
|
FY2011
12 months to Dec 31, 2011
|
|
|---|---|---|---|---|
| Cash Flows from Operating Activities | ||||
| Net loss | ||||
| Common Stock | ||||
| Total net loss | ||||
| Depreciation and Amortization | ||||
| Shares Issued in Exchange for Services | ||||
| Total shares Issued in Exchange for Services | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Operating activities of discontinued operations | ||||
| Net loss from operations | ||||
| Depreciation and amortization expense | ||||
| Amortization on discount of convertible debt | ||||
| Stock based compensation | ||||
| Loss on modification of debt | ||||
| Loss on disposition of assets | ||||
| Change in fair value of derivative liability | ||||
| (Increase) decrease in assets: | ||||
| (Increase) decrease in accounts and other receivables | ||||
| (Increase) decrease in inventories | ||||
| (Increase) decrease in prepaid expenses | ||||
| (Increase) in other assets | ||||
| Increase (decrease) in liabilities: | ||||
| Increase in accounts payable | ||||
| Increase in accounts payable - related parties | ||||
| Increase in accrued expenses | ||||
| Increase in interest payable | ||||
| Interest payable on obligations under capital leases | ||||
| Payments on shareholder advance | ||||
| Note payable - shareholder | ||||
| (Decrease) increase in deferred rent | ||||
| Net cash provided by(used in) operating activities | ||||
| Cash Flows from Investing Activities | ||||
| Proceeds from sale of asset | ||||
| Purchase of property and equipment | ||||
| Net cash used in investing activities | ||||
| Cash Flows from financing activities | ||||
| Restricted cash reclassification | ||||
| Proceeds from construction loans | ||||
| Proceeds from issuance of convertible and other debt | ||||
| Principal reduction in convertible and other debt | ||||
| Principal reduction in obligations under capital leases | ||||
| Net cash provided by financing activities | ||||
| Net (decrease) increase in cash | ||||
| Cash, beginning of period | ||||
| Cash, end of period | ||||
| Beginning balance - cash | ||||
| Ending balance - cash | ||||
| Supplemental Information: | ||||
| Interest expense paid | ||||
| Income taxes paid | ||||
| Non-cash investing and financing activities: | ||||
| Debt Conversion, Converted Instrument, Amount | ||||
| Common Stock | ||||
| Preferred Stock | ||||
| Total debt Conversion, Converted Instrument, Amount | ||||
| Increase (decrease) in construction costs financed | ||||
| Payables related to construction converted to notes payable | ||||
Loading...