XML 27 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
Cash Flows from Operating Activities:    
Net Loss $ (1,803,316) $ (2,878,713)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 370,300 421,167
Share-based compensation expense 139,604 372,181
Accretion and amortization for debt discounts and issuance costs 521,017 202,690
Loss on debt extinguishment $ 14,000 65,869
Shares issued in exchange for services   70,000
Warrants issued in exchange for services $ 20,752
Fair value of embedded conversion feature $ 1,091
Changes in operating assets and liabilities:    
Accounts receivable (34,080) $ (21,353)
Prepaid expenses and other current assets (3,761) (86,085)
Accounts payable 153,584 484,797
Accrued interest and other liabilities 458,863 86,860
Deferred revenue (78,614) (33,967)
Deposits $ (13,005) (2,895)
Deferred rent (2,515)
Net Cash Used in Operating Activities $ (274,317) $ (1,301,212)
Cash Flows From Investing Activities:    
Payment for patent and trademark applications (1,400)
Payment of platform development costs (89,497) $ (491,772)
Net Cash Used in Investing Activities (90,897) (491,772)
Cash Flows from Financing Activities:    
Proceeds from issuance of debentures 402,000 175,000
Proceeds from notes payable related parties 50,000 $ 3,809
Repayment of convertible note $ (49,000)
Proceeds from issuance of convertible note payable $ 152,500
Sale of common stock, net of issuance costs 658,700
Net Cash Provided by Financing Activities $ 403,000 990,009
Net Increase (Decrease) in Cash 37,786 (802,975)
Cash, Beginning of Period 14,119 812,064
Cash, End of Period $ 51,905 9,089
Supplemental Disclosure of Cash Flow Information:    
Cash paid during the period for interest 9,603
Non-cash Investing and Financing Transactions:    
Conversion of debt to common stock shares $ 142,514 100,000
Discount related to issuance of debt with warrants and allocated fair value to beneficial conversion feature $ 274,122 $ 110,557