XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities:    
Net loss $ (11,919) $ (208,117)
Adjustments to reconcile net loss to cash and cash equivalents used in operating activities:    
Depreciation and amortization 25,727 4,760
Share-based compensation 10,720 50,333
Unrealized loss on stock price guarantee (75,025) (51,310)
Changes in assets and liabilities:    
Accounts receivable, net 3,442 (75)
Other receivables (53,500) 0
Prepaid expenses and other current assets 16,959 7,827
Advanced royalties 5,000 0
Deposits and other assets 0 3,685
Accounts payable 9,692 (94,536)
Accrued expenses 3,544 (904)
Deferred revenues (825) (110)
Net cash and cash equivalents used in operating activities (66,185) (288,447)
Cash flows from financing activities:    
Payments on capital leases (2,964) (4,296)
Payments on notes payable (9,042) 0
Proceeds from the exercise of common stock warrants 180,000 195,000
Net cash and cash equivalents provided by (used in) financing activities 167,994 190,704
Net change in cash and cash equivalents 101,809 (97,743)
Cash and cash equivalents, beginning of period 123,913 651,318
Cash and cash equivalents, end of period 225,722 553,575
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Income taxes paid 807 0
Interest paid 257 280
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES    
Issuance of previously subscribed common stock $ 0 $ 25,000