XML 65 R7.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
OPERATING ACTIVITIES        
Net loss $ (12,051,793) $ (7,118,685) $ (15,709,782) $ (13,965,019)
Adjustments to reconcile net loss to net cash used in operating activities:        
Accretion of discount/amortization of financing costs $ 150,511 77,833 2,814,213 $ 1,199,874
Accrued debt related costs 1,796,874 1,890,625
Change in fair value of warrant liability $ 2,646,170 (100,000)    
Debt forgiveness     (40,000)
Depreciation and amortization of intangibles 426,535 298,287 694,495 $ 366,718
Stock compensation 154,308 $ 85,209 316,176 $ 700,715
Warrants issued for professional services 18,612 23,735
Amortization of deferred commissions 68,898 $ 47,246 100,404 $ 89,281
Debt/warrant inducement and share price adjustment 3,712,383 7,906 424,334 3,066,078
Net loss after adjustments for non-cash operating activities (4,874,376) (4,905,330) (9,485,800) (8,542,353)
Changes in operating assets and liabilities:        
Accounts receivable (314,220) 17,548 14,814 (169,731)
Deferred commissions (26,076) (68,866) (119,865) (199,538)
Prepaid expenses 85,995 (111,196) 85,619 77,741
Accounts payable 418,696 700,662 (270,801) 150,889
Accrued expenses 2,356 41,669 12,507 54,677
Accrued interest 93,985 (487,778) (608,529) 1,508,880
Deferred revenue 110,837 66,452 247,255 687,140
Net cash used in operating activities (4,502,803) (4,746,839) (10,124,800) (6,432,295)
INVESTING ACTIVITIES        
Purchase of fixed assets $ (43,049) (37,457) (72,845) $ (80,379)
Cash paid for acquisition (1,375,000) (2,125,000)
Net cash used in investing activities $ (43,049) (1,412,457) (2,197,845) $ (80,379)
FINANCING ACTIVITIES        
Proceeds from issuance of notes and warrants 750,000 7,820,000 8,261,340 6,703,499
Repayment of notes (114,217) $ (1,862,500) (4,622,500) (1,000,000)
Issuance of common shares, net of costs 33,829 5,579,208 $ 1,197,550
Issuance of shares of convertible preferred stock, net of costs $ 4,403,664 3,039,501
Payment of debt issuance costs $ (86,348) $ (88,098) $ (253,252)
Proceeds from exercise of options     24,000
Repayment of capital lease $ (49,099)    
Repayment of bank borrowing (52,566) $ (162,966) $ (92,838) $ (91,537)
Proceeds from bank borrowing 113,339 330,020 207,698
Net cash provided by financing activities 5,084,950 6,038,206 12,284,311 $ 6,580,260
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 539,098 (121,090) (38,334) 67,586
CASH AND CASH EQUIVALENTS        
Beginning of period 112,221 150,555 150,555 82,969
End of period 651,319 29,465 112,221 150,555
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION        
Cash paid for interest 154,848 1,193,372 1,594,700 142,968
NONCASH FINANCING AND INVESTING TRANSACTIONS        
Conversion of debt and interest to equity $ 752,000 986,793 7,288,025 11,063,816
Conversion of accrued interest to note payable $ 150,660 150,660 $ 43,332
Fixed assets purchases included in accounts payable cancelled $ 80,156 $ 80,156
Capital lease obligations 837,722    
Debt issuance costs in exchange for warrants 127,080 $ 267,402
Common stock issued for preferred stock dividends 85,973    
Conversion of warrant liability to additional paid-in-capital $ 420,090