XML 17 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash Flows From Operating Activities    
Net loss $ (3,760,629) $ (2,931,690)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 16,579 13,927
Amortization of debt issuance costs 116,750
Amortization of beneficial conversion feature 228,549
Issuance of common stock in exchange for services 218,970 715,871
Stock-based compensation 208,977 124,250
Gain on spin-off of subsidiary (52,890)
Changes in operating assets and liabilities:    
Trade receivables (240,798) 74,103
Inventories (197,828) (436,565)
Prepaid expenses and other assets 94,127 89,704
Accounts payable (476,158) 821,457
Accrued liabilities 657,650 338,770
Deferred revenue 2,467 1,139
Net cash used in operating activities (3,131,344) (1,241,924)
Cash Flows From Investing Activities    
Purchases of property and equipment (6,952) (42,856)
Net cash used in investing activities (6,952) (42,856)
Cash Flows From Financing Activities    
Proceeds from preferred stock, net of issuance costs of $35,920, with warrants 463,080
Proceeds from common stock with detachable warrants 2,000,000
Payments on convertible notes payable (500,923) (3,632)
Proceeds from notes payable with warrants issued 1,250,000
Proceeds from convertible notes payable, net of issuance costs 185,000 291,500
Net cash provided by (used in) financing activities 3,397,157 287,868
Net increase (decrease) in cash 258,861 (996,912)
Cash - beginning of period 141,317 1,082,290
Cash - end of period 400,178 85,378
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period for interest 294,240 4,593
Cash paid during the period for income taxes
Supplemental Disclosure of Non-Cash Financing Activity    
Stock issued for payment of trade debt 19,213
Series A preferred issued in exchange of compensation 423,000
Series A preferred issued in exchange of debt 50,000
Common stock issued in exchange of notes payable 196,330
Common stock issued in exchange for dividend $ 17,759