XML 20 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Operating activities    
Net loss $ (1,441,217) $ (1,446,090)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 36,640 41,700
Loss on disposal of fixed assets 4,332
Gain on extinguishment of lease (3,279)
Provision for obsolete and slow moving inventory 17,108 21,211
Compensation expense on stock-based arrangements with employees, consultants, vendors and investors 95,733 119,413
Changes in operating assets and liabilities:    
Accounts receivable (143,746) 88,889
Inventories 118,221 (250,958)
Prepaid expenses and other current assets (31,853) 68,299
Accounts payable 73,742 (56,753)
Accrued liabilities 13,401 14,507
Deferred compensation (6,759) 95,654
Net cash used in operating activities (1,268,730) (1,303,075)
Investing activities    
Capitalized patent costs (109,732) (40,005)
Purchases of equipment (3,180) (21,919)
Net cash used in investing activities (112,912) (61,924)
Financing activities    
Proceeds from issuance of notes payable to stockholders 1,363,732 1,350,250
Repayment of notes payable to stockholders (100,000)
Proceeds from stockholder loan 100,000
Payment of capital lease obligations (3,755) (4,068)
Net cash provided by financing activities 1,359,977 1,346,182
Net decrease in cash (21,665) (18,817)
Cash at beginning of year 34,471 53,288
Cash at end of year 12,806 34,471
Supplemental cash flow information    
Cash paid for interest 330,164 278,996
Cash paid for taxes
Noncash investing and financing activities    
Forgiveness of note payable and accrued interest - related party 26,386
Conversion of note payable Stockholder to common stock 6,100,000
Assets acquired from capital lease $ 15,020