XML 18 R7.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash flows from operating activities:    
Net income (loss) $ (3,865,758) $ 232,002
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation 106,967 49,990
Accretion of debt discounts 1,536,858 159,071
Excess of fair value of embedded conversion features 1,195,023
Fair value in excess of stock issued for conversion of notes payable and accrued interest 147,632
Gain on change in derivative and warrant liabilities (483,826) (2,156,203)
Gain on settlement (625,461)
Forbearance and assignment settlements 190,718
Loss on debt extinguishments, net 19,981
Common stock issued for services 31,689 36,769
Stock-based compensation 131,708 969,577
Changes in operating assets and liabilities:    
Accounts receivable 57,999 (36,202)
Inventory 220,210 (57,901)
Other assets 27,214 (20,496)
Accounts payable 220,152 209,680
Accrued expenses 128,903 136,148
Net cash used in operating activities (502,143) (935,413)
Cash flows from investing activities:    
Capital expenditures (43,101) (64,895)
Purchase of trademarks and pending patents (9,105)
Net proceeds from settlement 62,930
Net cash used in investing activities (43,101) (11,070)
Cash flows from financing activities:    
Net proceeds from issuance of convertible notes payable 312,150 1,195,000
Net proceeds from issuances of related party convertible notes payable 50,000
Repayments on convertible notes payable (85,400) (40,000)
Repayments on related party convertible notes payable (50,000)
Repayments on related party notes payable (72,828)
Net cash provided by financing activities 276,750 1,032,172
Net change in cash (268,494) 85,689
Cash, beginning of period 273,904 48,370
Cash, end of period 5,410 134,059
Cash paid during the period for:    
Interest 18,788
Taxes 800 2,209
Non-cash investing and financing activities:    
Conversion of notes payable and accrued interest 3,707,140 460,233
Conversion of related party notes payable and accrued interest 341,747
Original issue discount recorded with convertible note payable 257,489
Beneficial conversion feature recorded with convertible notes payable 252,079
Beneficial conversion feature recorded with related party convertible note payable $ 5,410