XML 115 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash Flows From Operating Activities:    
Net loss $ (365,060) $ (808,578)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 51,102 42,586
Depreciation and amortization 33,866 34,467
Amortization of debt discount and deferred financing costs 758,354 214,052
Change in fair value of derivative liabilities (1,165,385) (311,523)
Gain on settlement of debt 0 (116,673)
Changes in operating assets and liabilities:    
Accounts receivable 0 1,050
Inventory 0 (42,000)
Prepaids expenses and other current assets 3,739 (6,544)
Accounts payable and accrued liabilities 43,776 93,402
Accounts payable and accrued liabilities, related parties 29,643 41,163
Accrued compensation 0 (40,000)
Deferred revenues (138,333) (138,333)
Net Cash Used in Operating Activities (748,298) (1,036,931)
Cash Flows From Financing Activities:    
Payments on notes payable (17,500) (29,500)
Proceeds from convertible notes payable 703,332 1,270,000
Net Cash Provided by Financing Activities 685,832 1,240,500
Net Increase (Decrease) in Cash and Cash Equivalents (62,466) 203,569
Cash and Cash Equivalents. Beginning of Period 63,412 96,446
Cash and Cash Equivalents, End of Period 946 300,015
Supplemental Disclosures of Cash Flows Information:    
Cash paid for income tax 0 0
Cash paid for interest 0 0
Noncash Investing and Financing Activities:    
Conversion of convertible debt to common stock 369,427 187,704
Notes issued to settle accounts payable 0 219,673
Note issued to settle accrued interest, related party 0 75,716
Debt discount on convertible debt 0 838,612
Fair value of tainted warrants reclassified from equity to liability 0 60,527
Fair value of conversion feature of convertible note classified as derivative $ 411,283 $ 0