XML 65 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Operating activities:    
Net loss $ (10,507,869)us-gaap_NetIncomeLoss $ (12,693,125)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 952,320us-gaap_DepreciationDepletionAndAmortization 753,522us-gaap_DepreciationDepletionAndAmortization
Non-cash interest 814,374bone_NoncashInterest 633,398bone_NoncashInterest
Impairment of Assets 912,549us-gaap_AssetImpairmentCharges 728,618us-gaap_AssetImpairmentCharges
Loss (Gain) on sale of fixed assets 25,269us-gaap_GainLossOnDispositionOfAssets1 (500)us-gaap_GainLossOnDispositionOfAssets1
Amortization of debt discount 1,632,245us-gaap_AmortizationOfDebtDiscountPremium 1,251,125us-gaap_AmortizationOfDebtDiscountPremium
Non-cash consulting expense/stock option expense 935,316us-gaap_ShareBasedCompensation 838,847us-gaap_ShareBasedCompensation
Provision for losses on accounts receivable and inventory 647,765bone_ProvisionForLossesOnAccountsReceivableAndInventory 2,320,955bone_ProvisionForLossesOnAccountsReceivableAndInventory
Gain in derivative warrant liability (1,736,053)us-gaap_GainLossOnDerivativeInstrumentsNetPretax (875,041)us-gaap_GainLossOnDerivativeInstrumentsNetPretax
Decrease of contingent liability 0us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 (91,740)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
Changes in operating assets and liabilities:    
Accounts receivable 283,624us-gaap_IncreaseDecreaseInAccountsReceivable 797,680us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (17,392)us-gaap_IncreaseDecreaseInInventories 747,691us-gaap_IncreaseDecreaseInInventories
Prepaid and other assets (455,048)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 263,352us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 715,706us-gaap_IncreaseDecreaseInAccountsPayable (1,001,228)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities (1,526,865)us-gaap_IncreaseDecreaseInAccruedLiabilities 1,434,140us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (7,324,059)us-gaap_NetCashProvidedByUsedInOperatingActivities (4,892,306)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities:    
Purchases of property and equipment and intangible assets (299,978)us-gaap_PaymentsToAcquireProductiveAssets (623,045)us-gaap_PaymentsToAcquireProductiveAssets
Proceeds from sale of fixed assets 1,626us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment (70,255)us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash used in investing activities (298,352)us-gaap_NetCashProvidedByUsedInInvestingActivities (693,300)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities:    
Proceeds from issuance of debt 4,000,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 0us-gaap_ProceedsFromIssuanceOfLongTermDebt
Payments on long-term debt (653,397)us-gaap_RepaymentsOfLongTermDebt (621,967)us-gaap_RepaymentsOfLongTermDebt
Payments on capital leases (171,957)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (149,729)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Proceeds from exercise of options 0us-gaap_ProceedsFromStockOptionsExercised 27,575us-gaap_ProceedsFromStockOptionsExercised
Net proceeds from issuance of stock 5,869,633us-gaap_ProceedsFromIssuanceOfCommonStock 4,450,001us-gaap_ProceedsFromIssuanceOfCommonStock
Net cash provided by financing activities 9,044,279us-gaap_NetCashProvidedByUsedInFinancingActivities 3,705,880us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash and cash equivalents 1,421,868us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (1,879,726)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 3,046,340us-gaap_CashAndCashEquivalentsAtCarryingValue 4,926,066us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 4,468,208us-gaap_CashAndCashEquivalentsAtCarryingValue $ 3,046,340us-gaap_CashAndCashEquivalentsAtCarryingValue