XML 14 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities:    
Net loss $ (708,100) $ (419,345)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 17,126 17,716
Stock-based compensation 12,439
Amortization of discount on debt and deferred financing costs 383,341 117,654
Change in fair value of warrant liability 10,046  
Change in fair value of derivative liabilities (40,126)  
Changes in operating assets and liabilities:    
Accounts receivable 4,420 (2,595)
Inventory 559 5,782
Prepaid expenses and other current assets (9,622) 223
Other assets   3,625
Accounts payable 30,203 (21,147)
Accrued expenses 5,767 (104,277)
Net cash used in operating activities (293,947) (402,364)
Cash flows from investing activities:    
Purchase of equipment (3,314)
Net cash used in investing activities (3,314)
Cash flows from financing activities:    
Proceeds from issuance of convertible notes payable (net of issuance discounts and fees) 402,000
Net cash provided by financing activities 402,000
Net (decrease) in cash and cash equivalents (297,261) (364)
Cash and cash equivalents, beginning of period 687,185 40,995
Cash and cash equivalents, end of period 389,924 40,631
Cash paid during the period for:    
Interest 7,136
Income taxes 4,000
Non-cash financing activities:    
Beneficial conversion features associated with convertible notes payable $ 402,000