XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
OPERATING ACTIVITIES :    
Net loss $ (1,868,567) $ (2,333,742)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of intangible assets 599,880 355,385
Depreciation 99,567 146,500
Share-based compensation for stock and options issued to employees 15,554 37,605
Share-based compensation for options issued to non-employees 44,572 178,388
Equity in earnings (loss) of unconsolidated subsidiary 0 0
Amortization of debt discount on promissory note 32,015 24,088
Amortization of debt issuance costs 22,927 17,627
Common stock issued for services 36,000 0
Common stock issued for interest due on promissory note 2,239 27,125
Accommodation fee due on promissory note 25,000 0
Change in operating assets and liabilities:    
Accounts receivable 44,755 (453,318)
Inventory (50,031) (286,655)
Prepaid expenses and deferred charges 29,797 35,948
Accounts payable 18,637 992,187
Accrued liabilities (133,741) 227,218
Deferred revenue (277,583) (8,755)
Total 509,588 1,293,343
Net Cash Used in Operating Activities (1,358,979) (1,040,399)
INVESTING ACTIVITIES :    
Purchase of property and equipment (2,165) (787)
Net Cash Used in Investing Activities (2,165) (787)
FINANCING ACTIVITIES :    
Proceeds from sale of common stock and warrants, net 1,732,338 0
Proceeds from issuance of convertible note and warrant, net 0 482,508
Offering costs associated with acquisition of licensing rights in 2015 (21,950) 0
Offering cost adjustment - preferred stock sale in 2011 0 10,509
Repayment of principle due on promissory note (343,526) 0
Net Cash Provided by Financing Activities 1,366,862 493,017
Net Increase (Decrease) in Cash 5,718 (548,169)
Cash, beginning of period 180,000 550,458
Cash, end of period 185,718 2,289
SUPPLEMENTAL CASH FLOW DISCLOSURE:    
Cash paid for interest 16,002 2,962
Non-cash investing and financing activities:    
Issuance of common stock for principle due on promissory note $ 51,474 $ 90,000