XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Operating Activities:    
Net loss $ (3,629,530) $ (5,218,491)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock issued for services 332,090 571,207
Warrants issued for services 1,188,933 55,849
Legal Settlement - replacement warrants 1,119,450
Loss on extinguishment of debt 628,510  
Employee stock options 327,000 981,000
Non-cash interest expense 307,097
Change in fair value of derivative liability (1,164,807) (2,324)
Amortization of debt discount 657,426 2,189
Depreciation expense 19,452 19,369
Changes in operating assets and liabilities:    
Prepaid expenses 95,175 (11,712)
Accounts payable 291,444 805,753
Accrued liabilities - related party 54,732 121,558
Accrued payroll liabilities 59,775 15,102
Net cash used in operating activities (832,703) (1,541,050)
Investing Activities:    
Purchase of intangible assets (7,736) (7,772)
Equipment purchase (5,000)
Net cash used in investing activities (7,736) (12,772)
Financing Activities:    
Proceeds from sale of common stock 555,500 1,095,020
Proceeds from debt 643,347 325,000
Payments on debt (368,563) (12,895)
Net cash provided by financing activities 830,284 1,407,125
Net decrease in cash (10,155) (146,697)
Cash, beginning of period 10,882 171,871
Cash, end of period 727 25,174
Cash paid for: Interest 27,092 5,219
Cash paid for: Income taxes
Non-cash investing and financing activities:    
Derivative liability offset by debt discount 281,329 75,650
Reduction of stock issuable by issuing common stock 465,400 410,950
Debt and interest settled for common stock $ 1,014,756