XML 19 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:    
Net Loss $ (3,737,524) $ (2,489,814)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 70,377 71,035
Stock-based compensation 238,316 279,788
Issuance of common stock and common stock warrants for consulting services 350,000 91,180
Loss on extinguishment of debt 146,000
Change in fair value of derivative liabilities 175,871 (421,326)
Provision for inventory obsolescence 76,004
Amortization of debt discount 973,916 494,764
Amortization of deferred finance costs 51,987
Non-cash interest expense 442,000 101,895
Changes in operating assets and liabilities    
Accounts receivable (5,011)
Inventory 54,635 (24,186)
Prepaid expenses and other current assets (98,168) 11,052
Other assets 3,625 (1,500)
Accounts payable 213,295 225,145
Accrued expenses 69,180 82,403
Deferred revenue (52,123) 62,610
Net cash used in operating activities (1,249,624) (1,294,950)
Cash flows from investing activities
Cash flows from financing activities    
Proceeds from issuance of convertible notes payable (net of issuance discounts and fees) 1,600,000
Proceeds from issuance of convertible notes payable, related party (net of issuance discounts and fees) 552,000 1,732,000
Repayment of convertible notes payable (753,333)
Payment of deferred financing costs (256,186)
Proceeds from issuance of common stock and common stock warrants 200,000
Net cash provided by financing activities 1,895,814 1,178,667
Net increase (decrease) in cash and cash equivalents 646,190 (116,283)
Cash and cash equivalents, beginning of year 40,995 157,278
Cash and cash equivalents, end of year 687,185 40,995
Cash paid during the year for:    
Interest
Income taxes 4,010 4,283
Non-cash financing activities:    
Issuance of common stock for stock subscription received in 2015 200,000
Issuance of common stock in exchange for settlement of outstanding payables 468,889 31,287
Settlement of derivative and warrant liability 417,609
Related party forgiveness of accrued interest $ 82,355