XML 26 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Jan. 02, 2016
Jan. 03, 2015
Cash Flows From Operating Activities      
Net loss $ (2,928,185) $ (2,771,067) $ (5,388,185)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation of leasehold improvements and equipment 331,734 285,536 222,721
Amortization of intangibles 87,826 45,014 35,589
Share-based compensation expense 1,193,782 1,977,611 2,916,924
Allowance for doubtful trade receivables 713,122 329,844 28,779
Loss from disposal of equipment 7,114 19,643 20,400
Loss from impairment of intangibles 0 19,495 0
Loss from investment in affiliate 0 0 45,829
Loss on debt extinguishment 313,099 0 0
Non-cash financing costs 110,161 188,442 49,527
Changes in operating assets and liabilities:      
Trade receivables (4,114,561) (873,726) (1,096,695)
Other receivable 0 0 215,000
Inventories 240,851 (4,439,458) (1,530,216)
Prepaid expenses and other assets (133,855) (82,124) (91,053)
Accounts payable (245,670) 2,772,350 2,157,192
Accrued expenses 867,307 449,180 196,978
Customer deposits and other 117,008 37,567 (311,609)
Deferred rent 503,671 (69,445) (51,587)
Net cash used in operating activities (2,936,596) (2,111,138) (2,580,406)
Cash Flows From Investing Activities      
Purchases of leasehold improvements and equipment (1,504,922) (525,231) (123,096)
Purchase of intangible assets (220,000) (122,500) (130,000)
Proceeds from sales of equipment 0 0 1,356
Proceeds from investment in affiliate 0 0 1,842,015
Net cash provided by (used in) investing activities (1,724,922) (647,731) 1,590,275
Cash Flows From Financing Activities      
Proceeds from issuance of common stock, net of issuance costs 5,717,474 1,974,893 0
Proceeds from exercise of stock options 716,612 94,846 467,149
Proceeds from loan payable 0 2,500,000 2,500,000
Payment of debt issuance costs (176,836) (15,000) (102,866)
Principal payments on loan payable (5,000,000) 0 0
Cash paid for debt extinguishment costs (281,092) 0 0
Principal payments on capital leases (221,883) (210,948) (170,738)
Net cash provided by financing activities 754,275 4,343,791 2,693,545
Net increase in cash (3,907,243) 1,584,922 1,703,414
Cash Beginning of Year 5,549,672 3,964,750 2,261,336
Cash Ending of Year 1,642,429 5,549,672 3,964,750
Supplemental Disclosures of Cash Flow Information      
Cash payments for interest 261,738 427,591 74,996
Supplemental Schedule of Noncash Investing Activity      
Capital lease obligation incurred for purchases of equipment 156,655 303,933 322,802
Inventory supplied to Healthspan Research, LLC for equity interest, at cost 20,318 0 0
Retirement of fully depreciated equipment - cost 90,803 121,213 56,110
Retirement of fully depreciated equipment - accumulated depreciation (90,803) (121,213) (56,110)
Supplemental Schedule of Noncash Operating Activity      
Stock issued to settle outstanding payable balance 0 0 146,494
Supplemental Schedule of Noncash Share-based Compensation      
Changes in prepaid expenses associated with share-based compensation 0 0 55,631
Warrant issued, related to loan payable $ 0 $ 0 $ 246,189