XML 18 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash Flows From Operating Activities    
Net loss $ (3,601,066) $ (4,057,171)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 19,277 $ 5,889
Amortization of debt issuance costs 16,750
Issuance of common stock in exchange for services 671,920
Issuance of common stock for payoff of trade debt $ 142,987
Goodwill impairment $ 3,246,149
Stock-based compensation $ 140,370 $ 10,000
Gain on spin-off of subsidiary (52,890)
Changes in operating assets and liabilities:    
Trade receivables (4,265) $ 80,196
Inventories (306,804) (317,969)
Prepaid expenses and other assets 155,391 (257,897)
Accounts payable 1,133,166 165,713
Accrued liabilities 502,074 51,222
Deferred revenue (4,688) (9,941)
Net cash used in operating activities (1,187,778) (1,083,809)
Cash Flows From Investing Activities    
Purchases of property and equipment $ (50,076) (37,869)
Cash received in reverse acquisition 364
Net cash used in investing activities $ (50,076) (37,505)
Cash Flows From Financing Activities    
Proceeds from convertible notes payable 289,273 $ 20,000
Proceeds from related party note payable 12,500
Payments of principal on notes payable $ (4,892) $ (5,448)
Contributions   2,634
Distributions (1,518)
Issuance of common stock - net of issuance costs of $36,848   2,158,152
Net cash provided by financing activities $ 296,881 2,173,820
Net (decrease) increase in cash (940,973) 1,052,506
Cash - beginning of period 1,082,290 29,784
Cash - end of period 141,317 1,082,290
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period for interest $ 4,593 $ 3,974
Income taxes
Supplemental Disclosure of Non-Cash Financing Activity    
Shares issued to effect reverse acquisition $ 3,200,000
Property and equipment acquired with note payable 26,831
Conversion of notes payable to equity 46,853
Stock-based compensation recorded as prepaid expenses and other long-term assets $ 65,625 110,000
Conversion of accounts payable to common stock $ 142,987 $ 10,000