XML 14 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,315,963) $ (21,311,385)
Adjustments to reconcile loss from continuing operations to net cash used in operating activities:    
Stock based compensation - stock options and warrants vested 285,765 4,234,217
Common shares issued for director fees 150,000
Amortization of debt discount 1,656
Shares & warrants issued for services 104,000
Preferred stock payable for services 210,672
Preferred stock to be issued for services 48,060
Warrants issued expense 259,662
Depreciation 49,449 123,364
Change in fair value of derivative liability (246,586) 1,422,308
Loss on exchange of warrants   12,959,654
Loss on debt conversion 351,314
Loss on settlement with vendor   13,990
Changes in operating assets and liabilities:    
Accounts receivable 195,030 (148,875)
Inventory 73,933 385,335
Prepaid expenses and other assets (69,951) 41,382
Accounts payable and accrued expenses (216,352) (48,684)
CASH USED IN OPERATING ACTIVITIES (1,243,019) (1,204,986)
CASH FLOWS FROM FINANCING ACTIVITIES    
Principal payments on capital lease (45,007)
Proceeds for the purchase of convertible preferred stock 630,000
Borrowing on short term debt to unrelated parties 800,000 150,000
Borrowing on short term debt to related parties 200,000
Borrowing on short term non-convertible notes payable to related parties 12,000
Principal payments on debt   (588,211)
CASH PROVIDED BY FINANCING ACTIVITIES 954,993 203,789
NET DECREASE IN CASH (288,026) (1,001,197)
CASH AT BEGINNING OF PERIOD 309,851 1,027,713
CASH AT THE PERIOD ENDED June 30th 21,825 26,516
Supplemental Disclosures of Cash Flow Information:    
Cash paid during the period for interest 50,681 30,479
Discount on debt due to derivatives 32,726
Preferred dividends payable declared 182,941 116,079
Preferred stock issued for preferred stock payable 1,010,000
Conversion of debt and interest into preferred stock 386,375
Reclassification of notes from unrelated to related $ 600,000  
Warrants to be exchanged for common stock   $ 542,944