XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Operating activities    
Net loss $ (6,977,898) $ (1,641,819)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation $ 580 571
Accrued interest expense 76,694
Amortization of prepaid expenses - related party $ 39,093 61,188
Debt discount amortization 174,147 119,542
Debt issuance costs amortization 70,311 414,917
Stock-based compensation 924,586 68,706
Warrants issued to consultants 2,939,823 $ 324,532
Interest expense deducted from loan proceeds 1,889
Loss on disposal of assets 4,862
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets (1,625) $ 417
Accounts payable and accrued expenses 297,200 83,438
Net cash (used in) operating activities $ (2,527,032) (491,814)
Investing activities    
Purchase of property and equipment (504)
Net cash provided by (used in) investing activities $ (504)
Financing activities    
Proceeds from exercise of warrants $ 1,250,000
Proceeds from issuance of common stock 2,500,000
Proceeds from issuance of notes payable 1,883,111
Net cash provided by (used in) financing activities 5,633,111
Net increase (decrease) in cash 3,106,079 $ (492,318)
Cash, beginning of period 1,115,109 2,661,396
Cash, end of period 4,221,188 2,169,078
Supplemental non-cash information    
Interest paid 166,931 106,250
Taxes paid $ 1,600 $ 1,600