XML 15 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities:    
Net loss $ (1,056,253) $ (321,675)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 13,141 12,573
Amortization of original issue discount   1,100
Amortization of debt discount 205,007 8,655
Amortization of debt offering costs   978
Stock issued for services - related party 109,930 25,609
Stock issued for services 352,000 50,478
Change in operating liability:    
(Increase) Decrease in deferred rent (568) 188
(Increase) Decrease in accounts receivable 34,853 (1,236)
Increase in prepaid expense   (1,035)
(Decrease) Increase in accounts payable and accrued expenses (3,071) 27,322
Decrease in accrued compensation - officers (7,142)  
Increase in costs and estimated earnings in excess of billings   68,386
Decrease in accrued compensation   (971)
Net cash used in operating activities (352,103) (130,730)
Cash flows from investing activities:    
Investment in joint venture (250,000)
Purchase of equipment and software (550) (911)
Net cash used in investing activities (250,550) (911)
Cash flows from financing activities:    
Repayments of note payable (227,132) (1,474)
Proceeds from convertible note payable, less offerings costs and OID costs paid   230,000
Repayment of convertible note (175,000)  
Proceeds from demand note payable, less OID costs paid 250,000  
Issuance of common stock for cash 824,000 50,000
Net cash provided by financing activities 671,868 278,526
Increase in cash and cash equivalents 69,215 146,885
Cash and cash equivalents at beginning of period 78,219 100,906
Cash and cash equivalents at end of period 147,434 247,791
Cash paid during the period for:    
Interest 682 840
Income taxes
Supplemental disclosure of non-cash investing and financing activities:    
Beneficial conversion feature 95,333 154,416
Shares issued for debt issuance costs   $ 143,500
Settlement of convertible note into common shares 100,000  
Conversion of preferred shares into common shares $ 2,500