XML 1032 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended 12 Months Ended
Jun. 30, 2015
Sep. 30, 2014
Jun. 30, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:          
Net loss $ (1,993,948) $ (737,727) $ (659,573) $ (1,288,003) $ (1,049,425)
Adjustments to reconcile net loss to net cash used in operating activities:          
Amortization of debt issuance costs 14,000 $ 24,500 $ 28,000  
Stock-based compensation $ 381,076 470,185
Gain on revaluation of derivative warrant liability (272,147) (8,588)
Changes in operating assets and liabilities:          
Prepaid expenses (5,918) 9,174 $ (9,174)
Accounts payable 228,168 (66,320) $ (52,964) 75,097 $ 70,214
Accrued expenses (33,797) 56,764 (520) 3,033 (9,443)
Accrued interest 7,500 79,067 84,746 77,472 33,312
Due to related party 8,950 281 982 18,309 37,544
Net Cash Used In Operating Activities $ (1,680,116) $ (183,164) (602,829) $ (1,095,266) (917,798)
Cash Flows From Investing Activities:          
Payments to acquire trademarks     (2,024)
Net cash used in investing activities     (2,024)
Cash flows from financing activities:          
Proceeds from convertible promissory notes     $ 225,000 $ 400,000
Proceeds from promissory notes 600,000 600,000
Proceeds from subordinated convertible promissory note     $ 350,000
Proceeds from sale of common stock $ 50,000 $ 50,000 $ 500,000
Net proceeds from private placement $ 1,079,053 $ 1,630,834
Deferred offering costs $ (25,000) $ (25,000)
Debt issuance costs     (42,000)
Net Cash Provided by Financing Activities $ 1,079,053 $ 1,680,834 625,000 1,108,000 $ 900,000
Increase (Decrease) in Cash and Cash Equivalents (601,063) 1,497,670 22,171 12,734 (19,822)
Cash and cash equivalents - beginning of period 1,552,060 54,390 1,272 41,656 61,478
Cash and cash equivalents - end of period $ 950,997 $ 1,552,060 $ 23,443 $ 54,390 $ 41,656
Supplemental Disclosures of Cash Flow Information and Non-cash Transactions:          
Interest paid
Income taxes paid
Fair value of warrants recorded as derivative warrant liability   $ 1,459,531  
Conversion of convertible promissory notes and accrued interest into common stock $ 633,333 1,836,813
Conversion of subordinated convertible promissory note and accrued interest into common stock   $ 394,245  
Fair value of warrants issued in connection with private placement and recorded as derivative warrant liability $ 538,051