XML 86 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $ (2,366,031) $ (2,525,029) $ (4,826,967) $ (3,956,179)
Adjustments to reconcile net loss to net cash used by operating activities:        
Depreciation 17,815 29,358 63,450
Stock-based compensation 751,710 926,164 1,509,005 $ 2,254,898
Fair Value of common stock and stock units issued for services 319,701 285,142 749,063 498,840
Amortization of debt discount 220,417 256,198 443,867 16,215
Amortization of intangibles 239,582 44,044 114,006 $ (18,608)
Change in fair value of contingent consideration     103,274
Loss on Extinguishment of debt 32,500   406,833
Loss on extinguishment of debt 32,500      
Change in fair value of derivative liability (47,929)      
Changes in operating assets and liabilities, net of acquisition amounts        
Accounts receivable 153,716 63,507 25,040 $ (138,195)
Prepaid expenses 1,778 (1,833) (20,752) 62,029
Deposits 6,961 21,200 22,200 (43,119)
Inventory (25,130) (22,953) (88,108) 2,590
Accounts payable and accrued expenses 161,629 104,670 210,549 103,823
Accrued compensation 369,149 269,666 511,262 395,667
Interest payable 53,241 40,090 86,353 45,908
Deferred revenue (17,470) (25,349) (150,345) 175,569
Net Cash Used in Operating Activities (128,361) $ (535,125) $ (841,270) (644,286)
CASH FLOWS FROM INVESTING ACTIVITIES        
Acquisition of Semprae Inc, cash received     $ 3,749
Purchase of equipment (9,537) $ 38,989
Purchase of intangible assets (3,277) (22,545) $ (4,149)
Net Cash Used in Investing Activities (12,814)   (61,534) (400)
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds (Repayment) from notes payable, net 100,000 $ 300,000 340,000 350,000
Proceeds from notes payable - related party 50,000 125,000    
Proceeds from convertible debt   121,378 $ 50,000 50,000
Proceeds from stock issued for cash     134,639
Proceeds from debentures - related party 5,000,000 12,500,000 $ 150,000 70,000
Proceeds from LOC convertible debt - related party     $ 424,078 448,475
Repayment of assumed debt related to acquistion of Semprae     $ (343,500)
Payments made for contingent consideration     $ (87,168)
Repayment of Dawson James Note     $ (50,000)
Net Cash Provided by Financing Activities 150,113 546,378 $ 876,910 659,614
NET CHANGE IN CASH 8,938 11,253 (25,894) 14,928
CASH AT BEGINNING OF PERIOD 7,479 33,374 33,374 18,445
CASH AT END OF PERIOD $ 16,417 $ 44,627 $ 7,479 $ 33,374