XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (656,237) $ (7,702,574)
Adjustments to reconcile loss from continuing operations to net cash used in operating activities:    
Stock based compensation - stock options and warrants vested 52,612 3,878,139
Common shares issued for director fees 0 150,000
Amortization of debt discount 678 0
Shares & warrants issued for services 0 104,000
Preferred stock payable for services 0 149,787
Depreciation 27,162 61,714
Change in fair value of derivative liability (102,776) 2,233,776
Loss on debt conversion 0 351,314
Changes in operating assets and liabilities:    
Accounts receivable 91,920 (43,948)
Inventory 7,221 147,298
Prepaid expenses and other assets 23,742 14,412
Account payable, related party 47,998 0
Accounts payable and accrued expenses (125,385) (212,068)
CASH USED IN OPERATING ACTIVITIES (633,065) (868,150)
CASH FLOWS FROM FINANCING ACTIVITES    
Proceeds for the purchase of convertible preferred stock 0 605,000
Borrowing on short term debt to unrelated parties 200,000 0
Borrowing on short term non-convertible notes payable to related parties 150,000 0
Principal payments on debt 0 (588,211)
CASH PROVIDED BY FINANCING ACTIVITIES 350,000 16,789
NET DECREASE IN CASH (283,065) (851,361)
CASH AT BEGINNING OF PERIOD 309,851 1,027,713
CASH AT THE PERIOD ENDED MARCH 31 26,786 176,352
Supplemental Disclosures of Cash Flow Information:    
Discount on debt due to derivatives 11,898 0
Cash paid during the period for interest 0 30,479
Dividends payable declared 88,983 48,617
Preferred stock issued for preferred stock payable 0 1,010,000
Conversion of debt and interest into preferred stock $ 0 $ 386,375