XML 17 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash Flows from Operating Activities    
Net loss $ (477,121) $ (152,236)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation 5,708 5,083
Stock based compensation, including amortization of prepaid fees 14,688 39,363
Amortization of original issue discount and debt discount on convertible notes 72,044
Changes in operating assets and liabilities:    
Accounts receivable 18,243 81,279
Prepaid expenses and deposits 9,704 39,330
Accounts payable and accrued expenses 23,783 (61,148)
Due to related party, current portion 7,761 3,618
Net cash used in operating activities (325,190) (44,711)
Cash Flows from Investing Activities    
Acquisition of property and equipment (5,147)
Net cash used in investing activities (5,147)
Cash Flows from Financing Activities    
Proceeds from sale of common stock 210,000
Proceeds from related party loans 135,000 74,000
Repayment of related party loans (11,192) (3,968)
Repayment of bank loan   (11,121)
Payments on capital leases (4,587) (4,587)
Net cash provided by financing activities 329,221 54,324
Net increase (decrease) in cash (1,116) 9,613
Cash, beginning of period 58,716 29,779
Cash, end of period 57,600 39,392
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest 457 1,380
Cash paid during the period for income tax
Schedule of non-cash investing and financing activities:    
Fair value of warrants issued to extend maturity date of convertible notes payable, recognized as discount against convertible notes payable 7,506
Fair value of warrants issued pursuant to Amended Investment Agreement $ 56,635