XML 42 R8.htm IDEA: XBRL DOCUMENT v3.2.0.727
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss) $ (1,219,962) $ 222,136
Adjustments to reconcile net loss to net cash used in operating activities    
Gain on conversion of debt (351,918)  
Fair value of options issued in exchange for services 34,093 802,267
Accretion of discount on notes payable 10,447  
Change in fair value of warrant liability (1,286,845) (2,836,572)
Change in fair value of embedded derivative liability   (600,000)
Fair value of stock in excess of converted notes payable and accrued interest   82,000
Amortization and depreciation 42,943 41,180
Stock and warrants issued in exchange for technology   844,000
Amortization of deferred compensation 6,198  
(Increase) decrease in assets    
Accounts receivable (62,125) (55,148)
Inventory 22,784 (50,013)
Prepaid expenses 2,402 5,263
Increase (decrease) in liabilities    
Accounts payable and accrued expenses 2,273,138 116,684
Deferred revenue (12,500)  
Net cash used in operating activities (541,345) (1,428,203)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of patents (100)  
Net cash used in investing activities (100)  
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of notes payable 159,542 250,000
Proceeds from sale of Series A Convertible Preferred Stock 1,278,501  
Proceeds from sale of common stock 50,000  
Net cash provided by financing activities 1,488,043 250,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 946,598 (1,178,203)
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 63,956 1,285,973
CASH AND CASH EQUIVALENTS - END OF PERIOD 1,010,554 107,770
Cash paid during the year for:    
Interest 0 0
Income taxes 0 0
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Fair value of stock issued for conversion of notes payable and accrued interest   424,588
Fair value of warrants issued as debt discount   $ 34,222
Cashless exercise of warrants 2  
Series A Convertible Preferred Stock converted to common stock 633,333  
Issuance of Series A Convertible Preferred Stock for deferred compensation 35,000  
Issuance of Series A Convertible Preferred Stock for stockholder notes payable and accrued interest 136,813  
Issuance of Series B Convertible Preferred Stock for accrued expenses $ 6,500,000  
Conversion of warrants associated with notes payable 1,867,417  
Conversion of warrants to common stock $ 40,000  
Issuance of common stock for notes payable and accrued interest 801,697  
Common stock issued for deferred compensation 446,250  
Forgiveness of stockholder compensation $ 175,285