XML 26 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Operating activities:    
Net loss $ (2,117,612) $ (1,033,200)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 9,009 9,494
Allowance for sales returns    5,291
Accretion of debt discount    7,495
Stock-based compensation 248,439 100,487
Change in fair value of derivative liability (17,000)   
Derivative expense included in financial advisory fees 705,500   
Non-cash consulting fees 196,935   
Non-cash interest expense 179,915   
Changes in operating assets and liabilities:    
Accounts receivable (12,745) 50,828
Inventory 64,236 48,858
Prepaid expenses and other current assets 179,857 (99,740)
Accounts payable (347,039) (37,345)
Accrued expenses (272,740) 194,189
Other assets (7,298) (510)
Net cash used in operating activities (1,190,543) (754,153)
Investing activities:    
Decrease in restricted cash 126,075   
Capitalization of externally developed software    (165,900)
Purchase of property and equipment (36,278) (5,095)
Net cash provided by (used in) investing activities 89,797 (170,995)
Financing activities:    
Proceeds from issuance of common stock in private placement 934,404   
Repayment of short term debt - related parties (123,000) (24,000)
Proceeds from the issuance of Secured 10% Bridge Notes    750,000
Repayment of Secured 10% Bridge Notes (150,000)   
Proceeds from the issuance of Senior Secured 10% Convertible Notes    200,000
Repayment of Senior Secured 10% Convertible Notes (25,000)   
Net cash provided by financing activities 636,404 926,000
Net increase (decrease) in cash and cash equivalents (464,342) 852
Cash and cash equivalents, beginning of period 848,059 10,865
Cash and cash equivalents, end of period 383,717 11,717
Supplemental cash flow disclosures:    
Interest paid 49,361 14,312
Common Stock issued in payment of services 269,297   
Secured 10% Bridge Notes [Member]
   
Supplemental cash flow disclosures:    
Common stock issued for payment of Senior Secured 10% Convertible Notes 150,000   
Senior Secured 10% Convertible Notes [Member]
   
Supplemental cash flow disclosures:    
Common stock issued for payment of Senior Secured 10% Convertible Notes $ 425,000