XML 24 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Operating Activities:    
Net loss $ (6,939,490) $ (23,575,248)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock issued for services 602,507 631,550
Warrants issued for services 59,037 $ 7,469,492
Legal settlement - replacement warrants 1,764,450
Change in fair value of derivative liability 50,237
Amortization of debt discount 57,038
Employee stock options 1,308,000 $ 10,271,000
Depreciation expense 25,853 6,234
Changes in operating assets and liabilities:    
Prepaid expenses (38,157) (57,018)
Accounts payable 748,571 299,209
Accrued liabilities - related party $ 102,335 216,971
Customer deposits - related party 400,000
Accrued payroll liabilities $ 19,570 3,739
Net cash used in operating activities (2,240,049) (4,334,071)
Investing Activities:    
Expenditure for Intangible assets (13,634) (41,103)
Expenditure for Equipment (5,000) (27,500)
Net cash used in investing activities (18,634) (68,603)
Financing Activities:    
Proceeds from sale of common stock, net 1,190,020 $ 4,099,782
Proceeds from debt 925,000
Payments on debt (17,326) $ (2,786)
Net cash provided by financing activities 2,097,694 4,096,996
Net change in cash (160,989) (305,678)
Cash, beginning of period 171,871 477,549
Cash, end of period 10,882 171,871
Cash paid for: Interest 5,458 $ 979
Cash paid for: Income taxes  
Non-cash transactions:    
Derivative liability offset by debt discount 305,667
Reduction of stock issuable by issuing stock $ 410,950
Purchase of equipment with debt $ 97,187