XML 61 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating activities    
Net loss $ (265,983)us-gaap_NetIncomeLoss $ (218,086)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 10,958us-gaap_DepreciationDepletionAndAmortization 9,593us-gaap_DepreciationDepletionAndAmortization
Provision for bad debts    1,058us-gaap_ProvisionForDoubtfulAccounts
Loss on disposal of fixed asset 4,332us-gaap_GainLossOnSaleOfPropertyPlantEquipment   
Gain on extinguishment of lease (3,280)us-gaap_GainsLossesOnExtinguishmentOfDebt   
Compensation expense on stock-based arrangements with employees and consultants 48,403us-gaap_ShareBasedCompensation 39,305us-gaap_ShareBasedCompensation
Changes in operating assets and liabilities:    
Accounts receivable (26,367)us-gaap_IncreaseDecreaseInAccountsReceivable (180,976)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (149,930)us-gaap_IncreaseDecreaseInInventories (9,369)us-gaap_IncreaseDecreaseInInventories
Increase) / decrease in prepaid expenses and other current assets 41,296us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 2,223us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 93,828us-gaap_IncreaseDecreaseInAccountsPayable 46,186us-gaap_IncreaseDecreaseInAccountsPayable
Deferred compensation 50,353us-gaap_IncreaseDecreaseInDeferredCompensation 40,325us-gaap_IncreaseDecreaseInDeferredCompensation
Accrued liabilities (8,002)us-gaap_IncreaseDecreaseInAccruedLiabilities 9,247us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (204,392)us-gaap_NetCashProvidedByUsedInOperatingActivities (260,494)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities    
Purchases of property and equipment (20,735)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (9,999)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Capitalized patent costs (13,289)us-gaap_PaymentsToAcquireIntangibleAssets (14,017)us-gaap_PaymentsToAcquireIntangibleAssets
Net cash used in investing activities (34,024)us-gaap_NetCashProvidedByUsedInInvestingActivities (24,016)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities    
Proceeds from issuance of notes payable to stockholders 400,075us-gaap_ProceedsFromRelatedPartyDebt 250,050us-gaap_ProceedsFromRelatedPartyDebt
Payment of capital lease obligations (1,251)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (1,958)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Net cash provided by financing activities 398,824us-gaap_NetCashProvidedByUsedInFinancingActivities 248,092us-gaap_NetCashProvidedByUsedInFinancingActivities
Net Increase (decrease) in cash and cash equivalents 160,408us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (36,418)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 53,288us-gaap_CashAndCashEquivalentsAtCarryingValue 161,503us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 213,696us-gaap_CashAndCashEquivalentsAtCarryingValue 125,085us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental cash flow information    
Cash paid for interest 68,887us-gaap_InterestPaid 55,629us-gaap_InterestPaid
Assets acquired from capital lease $ 15,020us-gaap_FairValueOfAssetsAcquired