XML 134 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
Operating Activities:        
Net loss $ (5,218,491) $ (21,585,667) $ (23,575,248) $ (3,037,594)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock issued for services 571,207 596,750 631,550 373,679
Warrants issued for services 55,849 $ 7,240,930 $ 7,469,492 470,447
Warrants issued for interest     174,977
Gain on settlement of debt     $ (19,475)
Legal settlement - replacement warrants 1,119,450    
Employee stock options 981,000 $ 9,944,000 $ 10,271,000
Change in fair value of derivative liability (2,324)    
Amortization of debt discount 2,189    
Depreciation expense 19,369 $ 0 6,234
Changes in operating assets and liabilities:        
Prepaid expenses (11,712) (92,932) (57,018)
Accounts payable 805,753 (131,842) 299,209 $ 79,222
Accrued liabilities - related party $ 121,558 661,966 216,971 $ 220,259
Customer deposits 400,000 400,000
Accrued payroll liabilities $ 15,102 3,739 3,739 $ 10,428
Net cash used in operating activities (1,541,050) (2,963,056) (4,334,071) (1,728,507)
Investing Activities:        
Intangible assets (7,772) $ (24,921) (41,103) $ (25,115)
Equipment purchase (5,000) (27,500)
Net cash used in investing activities (12,772) $ (24,921) (68,603) $ (25,115)
Financing Activities:        
Proceeds from sale of common stock 1,095,020 $ 3,426,652 $ 4,099,782 2,047,200
Proceeds from debt 325,000 900
Payments on debt (12,895) $ (2,786) (12,100)
Net cash provided by financing activities 1,407,125 $ 3,426,652 4,096,996 2,036,000
Net (decrease) increase in cash (146,697) 438,675 (305,678) 282,828
Cash, beginning of period 171,871 477,549 477,549 194,721
Cash, end of period 25,174 $ 916,224 171,871 $ 477,549
Cash paid for: Interest $ 5,219 $ 979
Cash paid for: Income taxes
Non-cash transactions:        
Reduction of stock issuable by issuing common stock $ 410,950    
Derivative liability offset by debt discount $ 75,650    
Shares issued to settle accounts payable     $ 25,974
Shares held in escrow     $ 31,028
Purchase of equipment with debt     $ 97,187