XML 15 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Reconciliation of net loss to net cash used in operating activities:    
Net loss $ (1,582,970) $ (1,689,934)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 16,237 14,156
Amortization of debt discounts 27,922 28,494
Loss (gain) on conversion of interest $ 72,765 (12,841)
Loss on extinguishment of debt $ 596,648
Warrants issued for services $ 61,211
Common stock issued for services 7,656
Loss on extension of warrants 206,620
Employee stock option compensation expense 157,464 $ 221,759
Changes in assets and liabilities:    
Accounts receivable 118,407 (12,996)
Inventories 47,993 (87,555)
Prepaid expenses and other current assets 33,721 (349)
Accounts payable (114,236) 23,463
Settlement accrual (80,000)  
Accrued expenses 147,757 53,777
Net cash used in operating activities (879,453) (865,378)
Cash flows from Investing Activities    
Purchases of equipment (52,358) (529)
Net cash used in investing activities (52,358) (529)
Cash flows from Financing Activities    
Proceeds from sale of stock under stock purchase agreement 225,245  
Proceeds from sale of stock and warrants   150,000
Proceeds from advances on convertible line of credit with related parties 680,000 625,000
Payments on insurance finance contract (26,214) (27,562)
Net cash provided by financing activities 879,031 747,438
Net (decrease) increase in cash and cash equivalents (52,780) (118,469)
Cash and cash equivalents - beginning 135,266 195,615
Cash and cash equivalents - ending 82,486 77,146
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest $ 835 $ 945
Cash paid for income taxes
Supplementary Disclosure of Non-cash Investing and Financing Activities:    
Beneficial conversion feature of convertible notes $ 61,637 $ 16,771
Loan discount from warrants 61,637 16,771
Stock issued for accrued interest $ 149,811 $ 149,811