XML 24 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Operating activities:    
Net loss $ (2,662,111) $ (3,462,012)
Adjustments to reconcile net loss to cash used in operating activities:    
Amortization and depreciation 124,329 140,836
Non-cash issuance of stock options and warrants 140,370 349,853
Amortization of derivative and warrant liabilities discount 699,957 850,691
Amortization of deferred debt issuance costs and original issue discount 262,520 197,608
Change in fair value of derivative and warrant liabilities (353,315) 168,471
Gain on extinguishment of debt $ (119,369) (227,259)
Fair market value of common stock issued for services 50,000
Changes in assets and liabilities:    
Accounts receivable 60,000
Inventory $ (20,224) (69,247)
Prepaid expense and other assets (64,146) (26,966)
Accounts payable (43,245) (222,927)
Accrued expenses 481,516 317,271
Net cash used in operating activities $ (1,553,718) (1,873,681)
Investing activities:    
Purchases of fixed assets (6,275)
Net cash used in investing activities (6,275)
Financing activities:    
Proceeds from issuance of convertible notes payable $ 1,520,250 1,856,376
Payments against note payable to affiliate (30,000)
Proceeds from exercise of stock options $ 4,500 18,624
Debt issuance costs (139,500) (158,000)
Net cash provided by financing activities 1,385,250 1,687,000
Net decrease in cash (168,468) (192,956)
Cash, beginning of year 223,529 236,597
Cash, end of period 55,061 $ 43,641
Cash paid during the period for:    
Interest $ 8,000
Income taxes
Non Cash Investing and Financing Activities:    
Conversion of convertible notes to common stock $ 130,777 $ 236,842
Conversion of interest due on convertible notes to common stock 27,062 52,972
Warrant valuation on issuance of convertible debentures 225,700 $ 897,712
Conversion of accrued interest to note payable $ 15,000
Elimination of derivative liabilities on conversion $ 190,337