XML 18 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:    
Net Loss $ (1,628,305) $ (1,469,673)
Adjustments to reconcile net loss to net cash used by operating activities:    
Amortization of debt discount to interest expense 352,112 475,979
Loss on change in derivative liabilities 398,509 75,222
Non-cash interest expense 29,809
Changes in operating assets and liabilities:    
Accounts receivable, net 3,732 7,428
Prepaid expenses and other current assets 804 3,477
Accounts payable 59 1,515
Accrued expenses 1,727 (4,518)
Accrued interest payable - related party 108,330 108,920
Accrued interest payable 160,018 84,053
Unearned royalties (3,686) (5,708)
Net cash used by operating activities (576,891) (723,306)
Cash flows from investing activities    
Net cash provided by investing activities
Cash flows from financing activities:    
Proceeds from notes payable 58,096
Proceeds from convertible notes payable 499,000 738,000
Net cash provided by financing activities 557,096 738,000
Net increase (decrease) in cash (19,795) 14,694
Cash at the beginning of the period 42,052 14,688
Cash at the end of the period 22,257 29,382
Non-cash transactions:    
Conversion of debt to common shares 22,405 64,174
Conversion of accrued interest to common shares 5,308 8,778
Conversion of derivative liabilities to common shares 42,365 158,381
Debt discount due to derivative $ 397,487 $ 346,240