XML 34 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 27, 2014
Sep. 28, 2013
Cash Flows From Operating Activities    
Net loss $ (4,160,811) $ (3,695,201)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation of leasehold improvements and equipment 161,712 187,667
Amortization of intangibles 24,826 16,819
Share-based compensation expense 2,467,720 1,059,653
Gain on exchange of equipment (17,301)   
Loss from disposal of equipment    68,378
Loss from investment in affiliate (21,543) (33,281)
Changes in operating assets and liabilities:    
Trade receivables (1,689,845) 931,904
Other receivable 215,000   
Inventories (81,961) (479,924)
Prepaid expenses and other assets (87,068) (50,991)
Accounts payable 967,229 (712,138)
Accrued expenses 201,147 72,336
Customer deposits and other (320,127) 349,378
Deferred rent (36,732) 45,661
Net cash used in operating activities (2,334,668) (2,173,177)
Cash Flows From Investing Activities    
Purchases of leasehold improvements and equipment (53,428) (117,523)
Purchases of intangible assets (90,000) (69,000)
Proceeds from sale of assets    1,000,000
Proceeds from sale of equipment 1,356   
Proceeds from investment in affiliate 1,092,500 225,000
Net cash provided by investing activities 950,428 1,038,477
Cash Flows From Financing Activities    
Proceeds from exercise of stock options 449,158 138,369
Proceeds from exercise of warrants    1,638,748
Principal payments on capital leases (122,496) (74,993)
Net cash provided by financing activities 326,662 1,702,124
Net (decrease) increase in cash (1,057,578) 567,424
Cash Beginning of Period 2,261,336 520,000
Cash Ending of Period 1,203,758 1,087,424
Supplemental Disclosures of Cash Flow Information    
Cash payments for interest 34,359 24,521
Supplemental Schedule of Noncash Investing Activity    
Capital lease obligation incurred for the purchase of equipment 322,802 171,851
Retirement of fully depreciated equipment - cost 56,110   
Retirement of fully depreciated equipment - accumulated depreciation (56,110)   
Supplemental Schedule of Noncash Operating Activity    
Stock issued to settle outstanding payable balance 137,494   
Supplemental Schedule of Noncash Share-based Compensation    
Stock awards issued for services rendered in prior period    14,560
Changes in prepaid expenses associated with share-based compensation 55,631 119,375
Supplemental Schedule of Noncash Activities Related to Sale of BlueScience Consumer Product Line    
Assets transferred    3,526,677
Liabilities transferred    368,873
Carrying value of long-term investment in affiliate, net of $1,000,000 cash proceeds    $ 2,157,804