XML 21 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (3,155,361) $ (23,976,431)
Adjustments to reconcile loss from continuing operations to net cash used in operating activities:    
Stock based compensation -common shares, stock options and warrants vested 367,114 4,696,120
Common shares issued for director fees 150,000
Amortization of debt discount 41,226
Shares & warrants issued for services 104,000
Preferred stock payable for services (258,732)
Disposal of equipment 3,449
Warrants issued expense 259,662
Depreciation 100,920 180,567
Change in fair value of derivative liability (567,139) 1,265,611
Loss on exchange of warrants 517,018 12,959,660
Loss on debt conversion 351,314
Loss on sale and leaseback transaction 564,148
Loss on settlement with vendor 13,990
Changes in operating assets and liabilities:    
Accounts receivable 215,735 (202,160)
Inventory 147,179 470,766
Prepaid expenses and other assets 48,879 7,738
Accounts payable and accrued expenses 228,092 219,986
CASH USED IN OPERATING ACTIVITIES (2,052,889) (2,666,114)
CASH FLOWS FROM INVESTING ACTIVITIES    
Net cash received from the sale of fixed assets 169,463
CASH PROVIDED BY INVESTING ACTIVITIES 169,463
CASH FLOWS FROM FINANCING ACTIVITIES    
Principal payments on capital lease (92,433)
Purchase of warrants (122,986)
Proceeds for the purchase of convertible preferred stock 1,280,000
Borrowing on short term debt to unrelated parties 1,100,000 900,000
Borrowing on short term debt to related parties 800,000 187,000
Borrowing on short term non-convertible notes payable to related parties 79,230
Principal payments on debt (588,211)
CASH PROVIDED BY FINANCING ACTIVITIES 1,763,811 1,778,789
NET DECREASE IN CASH (289,078) (717,862)
CASH AT BEGINNING OF YEAR 309,851 1,027,713
CASH AT THE END OF THE YEAR 20,773 309,851
Supplemental Disclosures of Cash Flow Information:    
Cash paid during the year for interest 99,710 39,478
Discount on debt due to derivatives 37,566
Preferred dividends payable declared 355,756 280,675
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
Capital lease for fixed assets $ 514,707