XML 42 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Cash flows from operating activities:    
Net loss $ (4,157,835) $ (467,751)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation 40,215 24,151
Amortization of intangible assets 781,380 157,800
Stock-based compensation expense 366,395 39,382
Change in fair value of derivative liabilities 333,618 0
Gain on conversion of convertible debt to common stock (25,317) 0
Non-cash interest expense relating to convertible debt and amortization of debt discount 261,871 0
Issuance of common stock in exchange for consulting services 468,400 47,000
Issuance of common stock to advisory board 280,000 50,000
Common stock issued to employees 4,780 0
Issuance of common stock to investors as a commitment fee 95,000 0
Provision for bad debt 262 0
Provision for inventory (2,081) 2,128
Changes in operating assets and liabilities:    
Accounts receivable (1,623) 191,345
Inventory 40,672 23,485
Prepaid expenses and other assets (134,879) 115,634
Accounts payable and accrued liabilities 239,566 80,296
Deferred revenue 130,079 (380,000)
Advance from development partner 180,635 0
Increase / (Decrease) in operating liabilities:    
Net cash used in operating activities (1,098,862) (116,530)
Cash flows from investing activities:    
Purchases of property and equipment 0 (106,513)
Developed Intangibles (343,910) 0
Net cash used in investing activities (343,910) (106,513)
Cash flows from financing activities:    
Proceeds from issuance of convertible debt 827,475 0
Proceeds from sale of common stock 127,500 75,000
Payments on capital Leases (19,022) 0
Proceeds from note payable (Auto Loan) 0 74,712
Payments on note payable (Auto Loan) (13,269) 0
Proceeds from issuance of note payable to employee 50,000 0
Net cash provided by financing activities 972,684 149,712
Net decrease in cash and cash equivalents (470,088) (73,331)
Cash and cash equivalents, beginning of period 523,540 596,871
Cash and cash equivalents, end of period 53,452 523,540
Supplemental information:    
Income taxes paid 0 0
Interest paid 6,523 2,790
Noncash investing and financing activities:    
Fixed assets acquired pursuant to capital leases 97,649 0
Embedded derivative liabilities issued in connection with convertible debt 626,018 0
Issuance of common stock in connection with convertible debt 137,000 0
Conversion of preferred stock, Series A, to common stock 10,000 0
6% dividend for preferred stock Series B holders issued in common stock 1,891 3,625
Conversion of debt into common stock $ 65,000 $ 0