XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Operating Activities:    
Net loss $ (2,538,381) $ (1,284,088)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock issued for services 31,200
Warrants issued for services $ 1,115,246 4,462
Employee stock options 327,000 $ 327,000
Non-cash interest expense 149,089
Change in fair value of derivative liability 146,878
Amortization of debt discount 201,343
Depreciation expense 6,484 $ 6,401
Changes in operating assets and liabilities:    
Prepaid expenses 51,630
Accounts payable 143,862 $ 255,175
Accrued liabilities - related party $ 47,817 79,504
Accrued payroll liabilities 6,685
Net cash used in operating activities $ (349,032) (573,661)
Investing Activities:    
Intangible assets $ (7,384) (9,243)
Equipment purchase (5,000)
Net cash used in investing activities $ (7,384) (14,243)
Financing Activities:    
Proceeds from sale of common stock 400,000 225,000
Proceeds from debt 173,800 250,000
Payments on debt (6,013) (4,234)
Net cash provided by financing activities 567,787 470,766
Net (decrease) increase in cash 211,371 (117,138)
Cash, beginning of period 10,882 171,871
Cash, end of period 222,253 54,733
Cash paid for: Interest $ 7,528 $ 1,416
Cash paid for: Income taxes
Non-cash transactions:    
Derivative liability offset by debt discount $ 173,800
Reduction of stock issuable by issuing common stock 25,400 $ 410,950
Debt and interest settled for common stock $ 91,667