XML 21 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jan. 02, 2016
Jan. 03, 2015
Dec. 28, 2013
Cash Flows From Operating Activities      
Net loss $ (2,771,067) $ (5,388,185) $ (4,419,525)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation of leasehold improvements and equipment 285,536 222,721 246,175
Amortization of intangibles 45,014 35,589 23,532
Share-based compensation expense 1,977,611 2,916,924 1,287,917
Allowance for doubtful trade receivables 329,844 28,779 (441,340)
Loss from disposal of equipment 19,643 20,400 66,378
Loss from impairment of intangibles 19,495 0 0
Loss from investment in affiliate 0 45,829 44,961
Non-cash financing costs 188,442 49,527 0
Changes in operating assets and liabilities:      
Trade receivables (873,726) (1,096,695) 1,560,070
Other receivable 0 215,000 (215,000)
Inventories (4,439,458) (1,530,216) (466,352)
Prepaid expenses and other assets (82,124) (91,053) (62,913)
Accounts payable 2,772,350 2,157,192 (1,618,450)
Accrued expenses 449,180 196,978 (204,891)
Customer deposits and other 37,567 (311,609) 235,777
Deferred rent (69,445) (51,587) 57,650
Net cash used in operating activities (2,111,138) (2,580,406) (3,906,011)
Cash Flows From Investing Activities      
Purchases of leasehold improvements and equipment (525,231) (123,096) (137,349)
Purchase of intangible assets (122,500) (130,000) (89,000)
Proceeds from sales of assets 0 0 1,000,000
Proceeds from sales of equipment 0 1,356 0
Proceeds from investment in affiliate 0 1,842,015 225,000
Net cash provided by (used in) investing activities (647,731) 1,590,275 998,651
Cash Flows From Financing Activities      
Proceeds from issuance of common stock, net of issuance costs 1,974,893 0 2,980,000
Proceeds from exercise of stock options 94,846 467,149 138,369
Proceeds from exercise of warrants 0 0 1,638,748
Proceeds from loan payable 2,500,000 2,500,000 0
Payment of debt issuance costs (15,000) (102,866) 0
Principal payments on capital leases (210,948) (170,738) (108,421)
Net cash provided by financing activities 4,343,791 2,693,545 4,648,696
Net increase in cash 1,584,922 1,703,414 1,741,336
Cash Beginning of Year 3,964,750 2,261,336 520,000
Cash Ending of Year 5,549,672 3,964,750 2,261,336
Supplemental Disclosures of Cash Flow Information      
Cash payments for interest 427,591 74,996 34,330
Supplemental Schedule of Noncash Investing Activity      
Capital lease obligation incurred for the purchase of equipment 303,933 322,802 302,017
Retirement of fully depreciated equipment - cost 121,213 56,110 0
Retirement of fully depreciated equipment - accumulated depreciation (121,213) (56,110) 0
Supplemental Schedule of Noncash Operating Activity      
Stock issued to settle outstanding payable balance 0 146,494 0
Supplemental Schedule of Noncash Share-based Compensation      
Stock awards issued for services rendered in prior period 0 0 14,560
Changes in prepaid expenses associated with share-based compensation 0 55,631 32,053
Warrant issued, related to loan payable 0 246,189 0
Supplemental Schedule of Noncash Activities Related to Sale of BluScience Consumer Product Line      
Assets transferred 0 0 3,526,677
Liabilities transferred 0 0 368,873
Carrying value of long-term investment in affiliate, net of $1,000,000 cash proceeds $ 0 $ 0 $ 2,157,804