XML 51 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities:    
Net loss $ (349,930) $ (447,917)
Adjustment to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 10,708 $ 46,054
Patent impairment 6,168  
Stock based compensation $ 6,781  
Loans receivable, officer, forgiven   $ 24,155
(Increase) decrease in assets:    
Accounts receivable $ (827) $ (12,890)
Customer contracts in progress (12,100)  
Prepaid expenses and other current assets $ 1,580 $ 8,607
Increase (decrease) in liabilities:    
Unearned revenue   12,000
Accounts payable $ 46,910 (52,214)
Accrued expenses and other liabilities 45,147 6,866
Accrued employee compensation 42,129 (8,962)
Registration rights obligation 13,603 67,584
Net cash used by operating activities (189,831) $ (356,717)
Cash flows from investing activities:    
Deposit on equipment (40,410)  
Payments for patents (6,719) $ (7,184)
Cash flows used by investing activities (47,129) $ (7,184)
Cash flows from financing activities:    
Proceeds from stockholder loans $ 93,180  
Repayments of note payable   $ (1,949)
Proceeds from sale of redeemable preferred stock, net of issuance costs $ 42,875 377,135
Dividends paid on Series B Preferred   $ (29,970)
Proceeds from advances from stockholders $ 73,000  
Proceeds from repayment of loan receivable - director   $ 8,000
Net cash provided by financing activities $ 209,055 353,216
Net decrease in cash (27,905) (10,685)
Cash - beginning of year 29,316 60,082
Cash - end of year $ 1,411 49,397
Supplemental disclosure of non-cash financing activities:    
Common stock issued in payment of accumulated and declared dividends on Series A Preferred   1,913,479
Common stock issued in payment of accumulated and declared dividends on Series A-1 Preferred   243,440
Series B-1 preferred dividends paid by issuance of Series B-1 shares   $ 21,625
Series A-2 preferred dividends paid by issuance of Series A-2 shares $ 1,098  
Allocation of redeemable preferred stock proceeds to beneficial conversion feature and warrants 13,864 $ 90,634
Accretion of redeemable preferred 15,964 90,634
Redeemable preferred dividend accrual $ 452,789 $ 259,957