XML 17 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS (10K) - USD ($)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
OPERATING ACTIVITIES :    
Net (loss) $ (1,938,837) $ (3,080,914)
Adjustments to reconcile net (loss) to net cash used in operating activities:    
Amortization of intangible assets 475,148 475,148
Depreciation 237,388 244,704
Share-based compensation for stock and options issued to employees 27,667 15,648
Share-based compensation for options issued to non-employees 121,503 66,282
Equity in earnings (loss) of unconsolidated subsidiary 0 0
Amortization of debt discount on convertible notes (78,078) 178,548
Amortization of deferred financing costs 7,309 74,000
Warrants issued (cancelled) for services 72,771 (48,776)
Common stock issued (cancelled) for services (22,650) 158,250
Common stock issued for wages 0 20,000
Common stock issued for interest due on convertible note 2,063 127,343
Loss on early extinguishment of convertible note 135,078 0
Gain on sale of equipment 0 (3,627)
Change in operating assets and liabilities:    
Accounts receivable (616,948) (73,180)
Other receivable 0 0
Inventory 69,949 132,038
Prepaid expenses and deferred charges (14,046) 70,636
Notes receivable and accrued interest 777,710 524,510
Accounts payable (198,113) (606,057)
Accrued liabilities (42,762) (57,002)
Accrued interest (13,360) (27,781)
Deferred revenue (58,959) 76,312
Total 881,670 1,346,996
Net Cash Used in Operating Activities (1,057,167) (1,733,918)
INVESTING ACTIVITIES :    
Purchase of property and equipment (30,884) (39,093)
Proceeds from sale of equipment 0 4,937
Net Cash Used in Investing Activities (30,884) (34,156)
FINANCING ACTIVITIES :    
Proceeds from sale of common stock and warrants, net 610,000 1,823,446
Proceeds from exercise of warrant 1,800,000 0
Proceeds from redemption of preferred stock, net 0 1,864
Repayment of principle due on convertible note (776,610) (81,666)
Offering cost adjustment - preferred stock sale in 2011 0 8,000
Net Cash Provided by Financing Activities 1,633,390 1,751,644
Net Increase (Decrease) in Cash 545,339 (16,430)
Cash, beginning of period 5,119 21,549
Cash, end of period 550,458 5,119
SUPPLEMENTAL CASH FLOW DISCLOSURE:    
Cash paid for interest 30,775 35,467
Non-cash investing and financing activities:    
Issuance of common stock for promissory note 0 0
Issuance of common stock for principle due on convertible note $ 582,029 $ 790,987