XML 22 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Operating activities    
Net loss $ (1,446,090) $ (1,156,860)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 41,700 $ 39,754
Loss on disposal of fixed assets 4,332
Gain on extinguishment of lease $ (3,279)
Provision for bad debts $ 764
Provision for obsolete and slow moving inventory $ 21,211 1,727
Compensation expense on stock-based arrangements with employees, consultants, vendors and investors 119,413 148,702
Changes in operating assets and liabilities:    
Accounts receivable 88,889 (23,935)
Inventories (250,958) 4,366
Prepaid expenses and other current assets 68,299 (7,819)
Other noncurrent assets   10,147
Accounts payable (56,753) 27,345
Accrued liabilities 14,507 18,770
Deferred compensation 95,654 113,135
Net cash used in operating activities (1,303,075) (823,904)
Investing activities    
Capitalized patent costs (40,005) (41,553)
Purchases of equipment (21,919) (29,169)
Net cash used in investing activities $ (61,924) (70,722)
Financing activities    
Proceeds from exercise of stock options 24,383
Proceeds from issuance of notes payable to stockholders $ 1,350,250 745,125
Proceeds from stockholder loan 25,000
Payment of capital lease obligations $ (4,068) (8,097)
Net cash provided by financing activities 1,346,182 786,411
Net decrease in cash (18,817) (108,215)
Cash at beginning of year 53,288 161,503
Cash at end of year 34,471 53,288
Supplemental cash flow information    
Cash paid for interest $ 278,996 $ 237,377
Cash paid for taxes
Noncash investing and financing activities    
Forgiveness of note payable and accrued interest - related party $ 26,386
Common stock returned by related party $ 294
Assets acquired from capital lease $ 15,020