XML 25 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
7 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2014
Cash Flows from Operating Activities    
Net loss $ (801,203) $ (8,609,575)
Adjustments to reconcile net loss to net cash used in operating activities:    
Materials cost in connection with license activity   1,082,626
Stock issued to parent for services 359,055 0
Warrants issued in connection with transfer agreement   37,840
Warrants issued in connection with line of credit   114,300
Stock-based compensation   164,156
Accretion of debt discount 1,381 176,766
Revaluation of warrant liability   (51,423)
Amortization of deferred finance charge 1,300 21,227
Changes in assets and liabilities:    
Inventory   (198,029)
Prepaid license fee (100,000) 100,000
Prepaid expenses   (24,170)
Deferred finance charges   (104,000)
Due to/from parent 116,383 (99,802)
Deferred revenue   23,802
License fee payable   (25,000)
Accounts payable 8,995 689,323
Accrued expenses 79,250 1,238,741
Total cash used in operations (334,839) (5,463,218)
Cash Flows from Investing Activities    
Purchase of equipment   (55,149)
Total Cash Used in Investing Activities   (55,149)
Cash Flows from Financing Activities    
Proceeds from issuance of redeemable convertible preferred stock, net   6,658,241
Proceeds from issuance of redeemable convertible notes payable, net 519,806 1,100,000
Proceeds from issuance of common stock in initial public offering, net   900,000
Deferred offering costs   (2,480,049)
Proceeds from issuance of common stock to parent 400 0
Total Cash Provided by Financing Activities 520,206 6,178,192
Net increase in cash and cash equivalents 185,367 659,825
Cash and cash equivalents, beginning of period   185,367
Cash and cash equivalents, end of period $ 185,367 845,192
Supplemental Schedule of Non-Cash Financing and Investing Activities    
Equipment received in connection with license agreement   817,374
Notes payable converted into common stock   525,000
Warrants issued in connection with convertible notes payable   147,943
Warrants issued in connection with notes payable   505,348
Conversion of convertible notes to common stock   525,000
Accretion of redeemable convertible preferred stock   $ 646,673