XML 45 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net loss $ (5,728,863) $ (1,701,045)
Adjustments to reconcile net loss    
Depreciation and amortization $ 37,117 3,448
Convertible note issued in exchange for services 191,000
Common stock issued in exchange for services $ 1,702,439 50,250
Stock based compensation 376,242 131,929
Interest expense related to amortization of debt issuance costs and debt discount 418,950 $ 36,276
Changes in assets and liabilities:    
Accounts receivable (6,945)
Inventory $ (522,132)
Other receivables $ (14,709)
Prepaid expenses and other assets $ (99,091) (13,971)
Accounts payable and accrued liabilities (165,485) 427,730
Customer deposits (116,826) 74,582
Net cash used in operating activities (4,104,594) (814,510)
Cash flows form investing activities:    
Purchases of property & equipment (177,313) (26,121)
Net cash used in investing activities (177,313) (26,121)
Cash flows from financing activities    
Proceeds from note payable - related party $ 25,000 40,000
Repayment of note payable - related party (40,150)
Proceeds from the issuance of convertible preferred stock, net of issuance costs $ 3,632,869 1,407,177
Proceeds from the issuance of convertible notes payable, net of issuance costs $ 568,610
Proceeds from exercise of stock options $ 2,667
Net cash provided by financing activities 3,660,536 $ 1,975,637
Net (decrease) increase in cash (621,371) 1,135,006
Cash, beginning of period 745,446 150
Cash, end of period 124,075 1,135,156
Supplemental cash flow information    
Interest paid $ 1,050 3,000
Noncash financing activity:    
Issuance of convertible note payable in exchange for website development costs 19,000
Conversion of convertible note payable and accrued interest to preferred stock $ 2,070,072 210,000
Fair value of common stock warrants issued with convertible notes payable $ 53,551
Fair value of preferred stock warrants issued with preferred stock $ 1,677,148
Reclassification of warrant liability to additional paid-in capital 1,943,672
Common stock assumed in connection with merger 1,991
Conversion of convertible preferred stock to common stock 7,904
Par value adjustment in connection with the merger $ 47,827