XML 18 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
OPERATING ACTIVITIES:    
Net loss $ (8,975,862) $ (2,123,490)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on disposal and impairment of available-for-sale securities   42,821
Loss on derivative liability $ 350,969
Allowance for inventory obsolescence $ 18,589
Depreciation 19,955 $ 2,477
Amortization 37,935 31,941
Impairment of intangible assets 65,674  
Stock based compensation 5,934,988 341,667
Changes in current assets and liabilities:    
Accounts receivable (53,118) 104,880
Inventory (97,980) 70,177
Prepaid expenses and other current assets (5,455) (11,385)
Accounts payable and accrued expense 177,874 (132,363)
Due from related party 3,819 $ 20,027
Deferred revenue 7,896
Net cash used in operating activities $ (2,865,685) $ (1,302,279)
INVESTING ACTIVITIES:    
Cash paid on business combination, net   (304,639)
Cash from reverse merger 1,692,896
Cash from sales of available-for-sale securities   $ 168,704
Cash paid on intangible asset acquisition $ (200,000)
Cash paid on furniture and equipment (129,227) $ (27,863)
Net cash (used in) provided by investing activities (329,227) 1,529,098
FINANCING ACTIVITIES:    
Proceeds from common stock issued for cash 3,484,750 $ 653,327
Proceeds from Series G preferred stock issued for cash $ 1,000,000
Proceeds from warrant exercises $ 17,000
Proceeds from Series F preferred stock issued for cash   822,750
Redemption of Series B-1 preferred stock (350,000)
Net cash provided by financing activities $ 4,484,750 1,143,077
NET (DECREASE) INCREASE IN CASH 1,289,838 $ 1,369,896
CASH, beginning of period 1,369,896
CASH, end of period 2,659,734 $ 1,369,896
Cash paid during the years ended December 31:    
Interest 1,904 2,371
Income taxes 159 $ 5,571
Noncash investing and financing activities for the years ended December 31:    
Common stock issued for asset acquisition 1,260,000
Conversion of Series A preferred stock to common stock 74 $ 50
Conversion of Series B preferred stock to common stock 1
Conversion of Series B-1 preferred stock to common stock 5
Conversion of Series C preferred stock to common stock 68 $ 2
Conversion of Series D preferred stock to common stock 85
Conversion of Series E preferred stock to common stock 14
Conversion of Series F preferred stock to common stock 3
Conversion of Series G preferred stock to common stock 5
Common stock issued to Series E, F and G holders $ 25
Cashless exercise of Series E preferred stock attached warrants $ 1
Derivative liability written off to APIC due to warrant exercise 2,510,793
Reverse merger adjustment (2,060,518)
Deemed dividend beneficial conversion feature on convertible preferred stock $ 80,000 192,558
Business combination adjustment $ 79,000