XML 20 R7.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash Flows From Operating Activities    
Net loss $ (1,417,070) $ (378,666)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt expense 8,693 1,977
Depreciation and amortization expense 39,945 25,670
Deferred rent (518) (142)
Stock based compensation 181,354 0
Issuance of common stock to consultants, vendors, and customers 53,200  
Amortization of deferred financing costs 158,656 0
Paid-in-kind interest 36,359 0
Changes in assets and liabilities:    
Accounts receivable (38,360) (46,266)
Inventory 231,080 (275,213)
Restricted cash 127,580 0
Prepaid expenses and other current assets (86,785) (62,346)
Other assets (36,162) 0
Accounts payable (199,752) 214,066
Accrued expenses 172,868 110,641
Other liabilities 0 (92,466)
Total adjustments 648,158 (124,079)
Net cash used in operating activities (768,912) (502,745)
Cash Flows From Investing Activities    
Purchases of property and equipment 0 (5,850)
Net cash used in investing activities 0 (5,850)
Cash Flows From Financing Activities    
Repayment of automobile loans (4,680) (4,363)
Repayment of equipment loans (9,153) 0
Proceeds from line of credit 250,000 0
Proceeds from the reverse merger with Culen Agricultural Holding Corporation 0 250,000
Payment of deferred offering costs (53,383) 0
Proceeds from the sale of common stock and warrants, net of costs 741,790 0
Net cash provided by financing activities 924,574 245,637
Net increase (decrease) in cash 155,662 (262,958)
Cash, beginning of period 207,192 398,164
Cash, end of period 362,854 135,206
Cash paid for interest 3,643 1,078
Non-cash investing and financing activities:    
Issuance of warrants to placement agent 38,056 0
Stock subscription receivable 120,000 0
Director [Member]    
Non-cash investing and financing activities:    
Issuance of common stock 240,000 0
Consultant [Member]    
Non-cash investing and financing activities:    
Issuance of common stock $ 83,332 $ 0