XML 62 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash Flows from Operating Activities    
Net Loss $ (7,868,858)us-gaap_NetIncomeLoss $ (10,146,228)us-gaap_NetIncomeLoss
Non-Cash Adjustments    
Depreciation and Amortization 279,317us-gaap_Depreciation 377,840us-gaap_Depreciation
Impairment of Patents and Trademarks 104,716us-gaap_ImpairmentOfIntangibleAssetsFinitelived 73,423us-gaap_ImpairmentOfIntangibleAssetsFinitelived
Stock-Based Compensation Expense 260,747us-gaap_ShareBasedCompensation 159,272us-gaap_ShareBasedCompensation
Amortization and Write-off of Term Debt Discount 368,223vuzi_AmortizationAndWriteoffOfTermDebtDiscount 732,584vuzi_AmortizationAndWriteoffOfTermDebtDiscount
Interest Converted into Common Stock 0vuzi_ConversionOfAccruedInterestsConvertedIntoCommonStock 222,032vuzi_ConversionOfAccruedInterestsConvertedIntoCommonStock
Amortization of Term Debt Discount 25,302us-gaap_AmortizationOfFinancingCostsAndDiscounts 25,302us-gaap_AmortizationOfFinancingCostsAndDiscounts
Loss on Sale of Assets 0us-gaap_GainLossOnSaleOfPropertyPlantEquipment 40,352us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Gain on Extinguishment of Debt for Note Conversions (29,262)us-gaap_GainsLossesOnExtinguishmentOfDebt  
Amortization and Write-off of Debt Issuance Costs 26,819us-gaap_WriteOffOfDeferredDebtIssuanceCost 257,692us-gaap_WriteOffOfDeferredDebtIssuanceCost
Warrants Issued for Debt Extinguishment 0vuzi_WarrantsIssuedForDebtExtinguishment 97,913vuzi_WarrantsIssuedForDebtExtinguishment
Common Stock Issued for Services 395,205us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 0us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Amortization of Software Development Costs 71,613us-gaap_AmortizationOfIntangibleAssets 0us-gaap_AmortizationOfIntangibleAssets
Loss on Derivative Valuation 2,194,001us-gaap_DerivativeGainLossOnDerivativeNet 3,575,278us-gaap_DerivativeGainLossOnDerivativeNet
(Increase) Decrease in Operating Assets    
Accounts Receivable (168,613)us-gaap_IncreaseDecreaseInAccountsReceivable (44,320)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 41,679us-gaap_IncreaseDecreaseInInventories (266,446)us-gaap_IncreaseDecreaseInInventories
Prepaid Expenses and Other Assets (208,367)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (37,993)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (Decrease) in Operating Liabilities    
Accounts Payable (237,006)us-gaap_IncreaseDecreaseInAccountsPayable (379,634)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued Expenses 1,216us-gaap_IncreaseDecreaseInAccruedLiabilities 34,592us-gaap_IncreaseDecreaseInAccruedLiabilities
Customer Deposits (10,528)us-gaap_IncreaseDecreaseInCustomerDeposits 67,998us-gaap_IncreaseDecreaseInCustomerDeposits
Unearned Revenue 13,701us-gaap_IncreaseDecreaseInDeferredRevenue 39,700us-gaap_IncreaseDecreaseInDeferredRevenue
Income and Other Taxes Payable (40,693)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 54,365us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Accrued Compensation 68,116us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 0us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Accrued Interest 103,622us-gaap_IncreaseDecreaseInInterestPayableNet 24,728us-gaap_IncreaseDecreaseInInterestPayableNet
Net Cash Flows Used in Operating Activities (4,609,050)us-gaap_NetCashProvidedByUsedInOperatingActivities (5,091,550)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows from Investing Activities    
Purchases of Tooling and Equipment (195,903)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (145,929)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Investments in Software Development (618,790)us-gaap_PaymentsToAcquireSoftware (240,561)us-gaap_PaymentsToAcquireSoftware
Investments in Patents and Trademarks (86,647)us-gaap_PaymentsToAcquireIntangibleAssets (72,704)us-gaap_PaymentsToAcquireIntangibleAssets
Net Cash Used in Investing Activities (901,340)us-gaap_NetCashProvidedByUsedInInvestingActivities (459,194)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows from Financing Activities    
Proceeds from Exercise of Warrants 2,682,669us-gaap_ProceedsFromWarrantExercises 56,250us-gaap_ProceedsFromWarrantExercises
Issuance of Common Stock 0us-gaap_ProceedsFromIssuanceOfCommonStock 8,050,000us-gaap_ProceedsFromIssuanceOfCommonStock
Repayment of Capital Leases (24,670)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (55,733)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Direct Offering Associated Costs 0us-gaap_PaymentsOfStockIssuanceCosts (1,204,779)us-gaap_PaymentsOfStockIssuanceCosts
Net Change in Line of Credit 112,500us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (112,500)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Repayment of Long-Term Debt and Notes Payable (345,942)us-gaap_RepaymentsOfLongTermDebt (2,137,983)us-gaap_RepaymentsOfLongTermDebt
Proceeds from Senior Convertible Debt 3,000,000us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt 1,000,000us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
Issuance Costs on Senior Convertible Debt (139,340)us-gaap_PaymentsOfDebtIssuanceCosts (183,809)us-gaap_PaymentsOfDebtIssuanceCosts
Proceeds from Notes Payable 0us-gaap_ProceedsFromNotesPayable 382,884us-gaap_ProceedsFromNotesPayable
Net Cash Flows Provided by Financing Activities 5,285,217us-gaap_NetCashProvidedByUsedInFinancingActivities 5,794,330us-gaap_NetCashProvidedByUsedInFinancingActivities
Net Increase (Decrease) in Cash and Cash Equivalents (225,173)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 243,586us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents — Beginning of Period 310,140us-gaap_CashAndCashEquivalentsAtCarryingValue 66,554us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents — End of Period 84,967us-gaap_CashAndCashEquivalentsAtCarryingValue 310,140us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Disclosures    
Interest Paid 88,508us-gaap_InterestPaid 230,112us-gaap_InterestPaid
Common Stock Issued For Services during 2014, Classified as Prepaid Expense 564,873vuzi_CommonStockIssuedForServicesPrepaidExpense 0vuzi_CommonStockIssuedForServicesPrepaidExpense
Conversion of Accrued Interest into Common Stock 0vuzi_ConversionOfInterestAccruedIntoCommonStock 1,076,250vuzi_ConversionOfInterestAccruedIntoCommonStock
Warrant Derivative Liability of Common Stock Offering and Debt Conversions 0vuzi_DebtConversionConvertedInstrumentValueOfWarrantsOrOptionsIssued 8,236,786vuzi_DebtConversionConvertedInstrumentValueOfWarrantsOrOptionsIssued
Conversion of Accrued Compensation and Term Debt into Common Stock 625,000us-gaap_DebtConversionConvertedInstrumentAmount1 2,882,333us-gaap_DebtConversionConvertedInstrumentAmount1
Unamortized Discount Upon Conversion of Term Debt 222,580vuzi_UnamortizedDiscountUponConversionOfTermDebt 0vuzi_UnamortizedDiscountUponConversionOfTermDebt
Reclassification of Derivative Liability to Paid-In Capital upon Note Conversions and Warrant Exercises 2,627,666vuzi_UnamortizedOnSeniorConvertibleDebtAttributedToEmbeddedConversionPriceAdjustmentOption 0vuzi_UnamortizedOnSeniorConvertibleDebtAttributedToEmbeddedConversionPriceAdjustmentOption
Discount on senior convertible debt attributed to embedded conversion price adjustment option 1,938,988vuzi_DiscountOnSeniorConvertibleDebtAttributedToEmbeddedConversionPriceAdjustmentOption 0vuzi_DiscountOnSeniorConvertibleDebtAttributedToEmbeddedConversionPriceAdjustmentOption
Warrants granted for senior convertible debenture issuance costs $ 0vuzi_WarrantsGrantedForSeniorConvertibleDebentureIssuanceCosts $ 66,603vuzi_WarrantsGrantedForSeniorConvertibleDebentureIssuanceCosts