XML 17 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Cash flows from operating activities          
Net loss $ (79,461) $ (79,681) $ (333,118) $ (280,469) $ (626,682)
Adjustments to reconcile net loss to net cash used in operating activities:          
Provision for employee advance reserve     2,143  
Depreciation and amortization     88,377 91,974  
Stock-based compensation     112,439 198,568  
Gain on settlement of accounts payable     (2,445) (87,969)  
Amortization of debt discount 5,167 25,250 8,611 79,767  
Changes in operating assets and liabilities:          
Accounts receivable     4,154 (9,821)  
Inventories - finished goods     (67,434) (32,864)  
Prepaid expenses and other current assets     12,698 13,571  
Accounts payable - trade     134,315 (181,835)  
Accounts payable - related parties     (862) (20,000)  
Accrued expenses and other current liabilities     (20,807) (59,113)  
Deferred revenue     (1,995)  
Net cash used in operating activities     (64,072) (288,043) (548,281)
Cash flows from investing activities          
Change in restricted cash     159 75,000  
Capital expenditures     (5,539)  
Website development costs     (17,937)  
Net cash provided by investing activities     159 51,524  
Cash flows from financing activities          
Principal payments on equipment leases payable     (34,192) (31,261)  
Proceeds from issuance of notes payable     108,911  
Repayment of notes payable     (19,824) (15,000)  
Net cash provided by (used in) financing activities     54,895 (46,261)  
Net decrease in cash     (9,018) (282,780)  
Cash - beginning of period     11,217 506,019 506,019
Cash - end of period $ 2,199 $ 223,239 2,199 223,239 $ 11,217
Cash paid for:          
Interest     44,836 38,900  
Non-cash investing and financing activities:          
Issuance of Series B preferred stock for settlement of accrued dividends     319,854 298,918  
Warrants issued as debt discount in connection with notes payable     15,500 41,300  
Accrual of contractual dividends on Series B convertible preferred stock     $ 171,116 $ 159,922