XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
OPERATING ACTIVITIES :    
Net loss $ (646,343) $ (738,273)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of intangible assets 198,636 117,161
Depreciation 33,165 58,309
Share-based compensation for stock and options issued to employees 11,854 12,928
Share-based compensation for options issued to non-employees 16,013 62,420
Equity in earnings (loss) of unconsolidated subsidiary 0 0
Amortization of debt discount on promissory note 13,015 0
Amortization of deferred financing costs 9,368 0
Common stock issued for services 36,000 0
Common stock issued for interest due on promissory note 2,239 0
Accommodation fee due on promissory note 25,000 0
Change in operating assets and liabilities:    
Accounts receivable 262 (180,100)
Inventory (5,943) (40,147)
Prepaid expenses and deferred charges 16,091 59,235
Accounts payable 143,948 126,157
Accrued liabilities 21,414 (13,740)
Deferred revenue (101,276) (14,539)
Total 419,786 187,684
Net Cash Used in Operating Activities (226,557) (550,589)
INVESTING ACTIVITIES :    
Net Cash Used in Investing Activities 0 0
FINANCING ACTIVITIES :    
Proceeds from sale of common stock and warrants, net 1,398,426 0
Offering costs associated with acquisition of licensing rights in 2015 (14,178) 0
Offering cost adjustment - preferred stock sale in 2011 0 10,509
Repayment of principle due on promissory note (135,000) 0
Net Cash Provided by Financing Activities 1,249,248 10,509
Net Increase (Decrease) in Cash 1,022,691 (540,080)
Cash, beginning of period 180,000 550,458
Cash, end of period 1,202,691 10,378
SUPPLEMENTAL CASH FLOW DISCLOSURE:    
Cash paid for interest 7,577 852
Non-cash investing and financing activities:    
Issuance of common stock for principle due on promissory note $ 45,000 $ 0