XML 63 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,157,309)us-gaap_ProfitLoss $ (845,599)us-gaap_ProfitLoss
Adjustments to reconcile net loss to net cash (used in) operating activities    
Depreciation and amortization 104,378us-gaap_DepreciationDepletionAndAmortization 97,688us-gaap_DepreciationDepletionAndAmortization
Issuance of capital stock for services and expenses 2,500us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 0us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Stock based compensation 20,835us-gaap_ShareBasedCompensation 23,503us-gaap_ShareBasedCompensation
(Gain) loss on sale of assets (900)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (1,111)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Loss (gain) on change - derivative liability warrants 2,651,007us-gaap_OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax (12,865)us-gaap_OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
Provision for losses on accounts receivable 3,036us-gaap_ProvisionForDoubtfulAccounts 0us-gaap_ProvisionForDoubtfulAccounts
Changes in operating assets and liabilities:    
Accounts receivable (167,693)us-gaap_IncreaseDecreaseInAccountsReceivable 404,109us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses (8,791)us-gaap_IncreaseDecreaseInPrepaidExpense 13,926us-gaap_IncreaseDecreaseInPrepaidExpense
Inventory 79,758us-gaap_IncreaseDecreaseInInventories 90,721us-gaap_IncreaseDecreaseInInventories
Accounts payable - trade and accrued expenses 131,745us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (158,719)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenue 0us-gaap_IncreaseDecreaseInDeferredRevenue 201,130us-gaap_IncreaseDecreaseInDeferredRevenue
Income tax receivable 663us-gaap_IncreaseDecreaseInIncomeTaxesReceivable (1,177)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable
CASH (USED IN) OPERATING ACTIVITIES (340,771)us-gaap_NetCashProvidedByUsedInOperatingActivities (188,394)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Proceeds from sale of equipment 2,310us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,600us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES: 2,310us-gaap_NetCashProvidedByUsedInInvestingActivities 1,600us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds (repayments) from line of credit 56,126us-gaap_ProceedsFromLinesOfCredit (507,670)us-gaap_ProceedsFromLinesOfCredit
Proceeds from sale of preferred stock 300,000us-gaap_ProceedsFromIssuanceOrSaleOfEquity   
Repayments of capital leases (732)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (1,112)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
NET CASH PROVIDED BY FINANCING ACTIVITIES 355,394us-gaap_NetCashProvidedByUsedInFinancingActivities (508,782)us-gaap_NetCashProvidedByUsedInFinancingActivities
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 16,933us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (695,576)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AND CASH EQUIVALENTS, beginning of period 70,386us-gaap_CashAndCashEquivalentsAtCarryingValue 747,129us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS, end of period 87,319us-gaap_CashAndCashEquivalentsAtCarryingValue 51,553us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:    
Interest paid 52,755us-gaap_InterestPaid 12,525us-gaap_InterestPaid
Taxes paid $ 0us-gaap_IncomeTaxesPaidNet $ 0us-gaap_IncomeTaxesPaidNet