XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Operating Activities:    
Net loss $ (3,236,320) $ (4,237,803)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock issued for services 282,090 571,207
Warrants issued for services 1,182,548 31,887
Legal Settlement – replacement warrants 1,119,450
Loss on extinguishment of debt 572,289
Employee stock options 327,000 654,000
Non-cash interest expense 290,495
Change in fair value of derivative liability (754,812)
Amortization of debt discount 491,348
Depreciation expense 12,968 12,885
Changes in operating assets and liabilities:    
Prepaid expenses 92,474 (63,559)
Accounts payable 127,387 554,696
Accrued liabilities - related party (107,125) 61,872
Accrued payroll liabilities 59,775 11,550
Net cash used in operating activities (659,883) (1,283,815)
Investing Activities:    
Intangible assets (7,736) (186)
Equipment purchase (5,000)
Net cash used in investing activities (7,736) (5,186)
Financing Activities:    
Proceeds from sale of common stock 400,000 1,015,000
Proceeds from debt 267,037 250,000
Payments on debt (7,536) (8,532)
Net cash provided by financing activities 659,501 1,256,468
Net (decrease) increase in cash (8,118) (32,533)
Cash, beginning of period 10,882 171,871
Cash, end of period 2,764 139,338
Cash paid for: Interest 15,263 2,766
Cash paid for: Income taxes
Non-cash transactions:    
Derivative liability offset by debt discount 281,329
Reduction of stock issuable by issuing common stock 465,400 410,950
Debt and interest settled for common stock $ 434,410