XML 19 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (4,202,628) $ (4,826,967)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation 28,950 63,450
Allowance for doubtful accounts 5,892 0
Common stock, restricted stock units and stock options issued for services and board compensation 1,508,769 2,258,068
Gain of purchase price adjustment to goodwill (759,428)  
Impairment of goodwill 759,428  
Loss on Extinguishment of debt 32,500 406,833
Change in fair value of contingent consideration (115,822) 103,274
Change in fair value of derivative liabilities (393,509) 0
Amortization of deferred financing costs 53,342 0
Shares of common stock issued for debt amendment 15,500 0
Fair value of embedded conversion feature in convertible debentures in excess of allocated proceeds 71,224 0
Amortization of debt discount 906,719 443,867
Amortization of intangibles 550,789 114,006
Changes in operating assets and liabilities, net of acquisition amounts    
Accounts receivable 102,612 25,040
Prepaid expenses 27,653 (20,752)
Security deposits 6,961 22,200
Inventories 11,516 (88,108)
Accounts payable and accrued expenses 329,205 721,811
Accrued Interest payable 29,745 86,353
Deferred revenue and customer deposits (1,145) (150,345)
Net Cash Used in Operating Activities (1,031,727) (841,270)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property & equipment 9,540 38,989
Purchase of intangible assets 3,276 22,545
Net Cash Used in Investing Activities (12,816) (61,534)
CASH FLOWS FROM FINANCING ACTIVITIES    
Net proceeds from (repayments of) line of credit convertible debenture – related party (14,886) 424,078
Proceeds from convertible debentures 1,325,000 50,000
Fees paid in connection with issuance of convertible debentures (82,500) 0
Proceeds from short-term loans payable 258,278 0
Payments on short-term loans payable (27,927) 0
Proceeds from notes payable and convertible debentures 130,000 340,000
Payments on notes payable and convertible debentures (440,000) 0
Payments made on contingent consideration 0 87,168
Proceeds from non-convertible debentures - related party 50,000 150,000
Payments on non-convertible debentures - related party (105,000) 0
Net Cash Provided by Financing Activities 1,092,965 876,910
NET CHANGE IN CASH 48,422 (25,894)
CASH AT BEGINNING OF PERIOD 7,479 33,373
CASH AT END OF PERIOD 55,901 7,479
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION :    
Cash paid for income taxes 2,400 0
Cash paid for interest 107,764 33,363
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION :    
Common stock issued for conversion of notes payable 92,000 110,581
Common stock issued for conversion of debentures – related party 75,000 643,226
Common stock issued for extinguishment of debt 0 779,000
Common stock issued for the purchase of Vesele 0 40,000
Common stock issued for acquisition 2,071,625 0
Fair value of the contingent consideration for acquisition 2,905,425 0
Return of shares of common stock related to license agreement 38,000 0
Fair value of warrants issued as deferred financing costs 68,419 0
Fair value of embedded conversion feature derivative liabilities recorded as debt discount 830,560 0
Relative fair value of common stock issued in connection with convertible debentures 374,474 0
Relative fair value of warrants issued in connection with convertible debentures 89,551 0
Fair value of warrant derivative liabilities recorded as debt discount 226,297 0
Fair value of beneficial conversion feature on line of credit convertible debenture – related party 8,321 0
Accrued interest added to principal in connection with amendment of notes payable 3,200 0
Exchange of restricted stock units for shares of common stock $ 500 $ 0