XML 12 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Oct. 31, 2015
Oct. 31, 2014
Cash flows from operating activities:    
Net loss $ (919,666) $ (914,001)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation 11,318 6,421
Amortization of intangible assets 200,580 187,149
Stock-based compensation expense 65,247 63,384
Stock-based compensation expense related to issuance of Prefered C Stock 18,500 0
Change in fair value of derivative liabilities (149,960) 0
Non-cash interest expense relating to convertible debt and amortization of debt discount (327,547) 0
Issuance of common stock in exchange for consulting services 3,500 77,500
Issuance of common stock to advisory board 2,320 106,200
Provision for bad debt 23 140
Provision for inventory 23,947 (991)
Changes in operating assets and liabilities:    
Accounts receivable 1,828 (1,132)
Inventory 15 7,376
Prepaid expenses and other assets (17,306) (26,173)
Accounts payable and accrued liabilities 7,671 68,238
Deferred revenue 11,199 0
Advance from development partner 0 0
Net cash used in operating activities (413,237) (425,889)
Cash flows from financing activities:    
Proceeds from issuance of convertible debt 211,000 0
Payments on convertible debt (64,000)  
Proceeds from sale of common stock 0 100,000
Payments on capital Leases (4,202) 0
Proceeds from note payable (Auto Loan) 0 (3,306)
Payments on note payable (Auto Loan) (3,396) 0
Proceeds from issuance of note payable 275,568 0
Net cash provided by financing activities 414,970 96,694
Net decrease in cash and cash equivalents 1,733 (329,195)
Cash and cash equivalents, beginning of period 53,452 523,540
Cash and cash equivalents, end of period 55,185 194,345
Supplemental information:    
Interest paid 173,676 942
Noncash investing and financing activities:    
Embedded derivative liabilities issued in connection with convertible debt 188,393 0
Conversion of debt into common stock $ 216,580 $ 0