XML 17 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,396,635) $ (282,982)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 3,926 3,947
Bad debt expense 21,204 0
Discount on convertible debt 556,910 612,811
Change in fair value of derivative liability 269,822 (260,953)
Gain on settlement of debt (49,681) (2,097,483)
Gain on sale of equipment (500) 0
Common stock issued in settlement of litigation 0 59,850
Related party notes payable issued for services rendered 800,000 0
Non-cash payment of interest 193,946 227,396
Income on equity investments (85,927) (23,934)
Stock based compensation 329,431 341,629
Change in fair value of repriced employee options 934 0
(Increase) decrease in:    
Receivables (20,030) 1,639
Inventory (23,008) 0
Prepaid and other current assets 4,832 100
Increase (decrease) in:    
Accounts payable 78,504 324,026
Accrued expenses 176,102 272,322
Deferred revenue 26,738 32,170
Net cash used in operating activities (113,432) (789,462)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Proceeds from (payments to) equity investments 115,000 (10,000)
Proceeds from sale of property and equipment 500 0
Purchase of treasury stock (7,817) (157,664)
Acquisitions of property and equipment (12,581) (894)
Net cash provided by (used in) investing activities 95,102 (168,558)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of common stock, net 0 582,808
Proceeds from notes payable 523,089 541,410
Net proceeds from related party advances 15,000 6,604
Repayments of related party notes (103,326) 0
Repayments of notes payable (228,814) (143,818)
Net cash provided in financing activities 205,949 987,004
Net increase in cash and cash equivalents 187,619 28,984
Cash and cash equivalents, beginning of period 58,372 36,674
Cash and cash equivalents, end of period 245,991 65,658
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 49,214 273,883
Income taxes paid 0 0
Non-cash financing activities:    
Promissory note issued in exchange for subordinated debt and accrued expenses 0 1,697,762
Common Stock Issued in Settlement of Notes Payable [Member]    
Non-cash financing activities:    
Non-cash financing activities, stock issued 385,710 623,237
Common Stock Issued in Settlement of Accounts Payable [Member]    
Non-cash financing activities:    
Non-cash financing activities, stock issued 103,516 165,412
Common Stock Issued in Settlement of Related Party Notes and Advances Payable [Member]    
Non-cash financing activities:    
Non-cash financing activities, stock issued 10,000 0
Common Stock Issued in Settlement of Guarantor Fees [Member]    
Non-cash financing activities:    
Non-cash financing activities, stock issued $ 0 $ 170,101