XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash Flows from Operating Activities:    
Net loss $ (6,970,064) $ (2,022,639)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt expense 36,238
Depreciation and amortization 130,943 124,044
Loss from joint venture 14,956
Loss on disposal of PP&E 12,351 3,323
Amortization of prepaid stock –based compensation 1,261,693
Amortization of loan discounts 564,969
Change in derivative liabilities (175,593)
Warrants issued for services 2,560,607
Change in other assets and liabilities:    
Restricted cash (50,000)
Accounts receivable (14,151) 1,176
Inventory (7,908) 27,420
Prepaid expenses and other assets (588,508) (667,120)
Other assets 24,169 16,915
Accounts payable 199,209 (298,479)
Accrued expenses 48,181 36,816
Deferred revenue 68,088 (37,504)
Net cash used in operating activities (2,871,058) (2,829,810)
Cash flows from investing activities:    
Advanced on note receivable (18,290)
Purchase in intangible assets (43,621) (34,626)
Payment to joint venture investment (5,000)
Acquisition of property and equipment, net (55,917) (77,598)
Net cash used in investing activities (104,538) (130,514)
Cash flows from financing activities:    
Proceeds from loan 2,105,000 5,821,463
Loan repayments (98,277) (1,013,761)
Capital lease payments (9,453) (8,391)
Net cash provided by financing activities 1,997,270 4,799,311
Net (decrease) increase in cash and cash equivalents (978,326) 1,838,987
Cash and cash equivalents, beginning of period 1,106,142 13,352
Cash and cash equivalents, end of period 127,816 1,852,339
Supplemental cash flow information:    
Cash paid for Interest 11,800 92,611
Cash paid for Income taxes
Non-cash financing activities:    
Common stock to be issued for prepaid expense 1,960,000
Loan discount relating to note payable 10,000
Loan discount relating to convertible promissory notes $ 1,205,603