XML 50 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Dec. 31, 2014
Dec. 31, 2013
OPERATING ACTIVITIES    
Net Loss $ (5,454,909) $ (2,566,630)
Adjustments to reconcile net loss to cash from operating activities:    
Depreciation and amortization 42,608 54,794
Share-based compensation - Common Stock 516,485 379,566
Share-based compensation - warrants 1,275,119 114,626
Common stock issued for services and rent 129,259 264,961
Common stock issued as incentive with Convertible debt 10,261 0
Common stock issued for preferred dividends 12,923 0
Common stock issued to extend the maturity dates on debt 15,750 0
Amortization of debt discount and issuance costs 624,798 254,160
Derivative expense 126,126 0
(Gain)/Loss on derivative 753,138 0
(Gain)/Loss on extinguishment of debt 28,517 0
Impairment on long lived assets and intangibles 0 45,676
Changes in Operating Assets and Liabilities:    
Other receivables (38,379) (6,381)
Other assets (25,739) 107,734
Accounts payable and accrued expenses and deferred revenue 1,001,680 474,289
Net Cash Used in Operating Activities (982,363) (877,205)
INVESTING ACTIVITIES    
Purchase of property and equipment (93,401) (9,836)
Net Cash Used in Investing Activities (93,401) (9,836)
FINANCING ACTIVITIES    
Common Stock issued for cash, net of offering costs of $20,125 and $15,935, respectively 1,058,975 581,565
Proceeds from notes payable - related party 50,000 0
Proceeds from convertible notes payable 527,000 225,000
Repayments of convertible notes payable (9,000) (8,000)
Repayments of notes payable (35,000) 0
Lease Payable (13,675) 0
Net Cash Provided by Financing Activities 1,578,300 798,565
NET INCREASE (DECREASE) IN CASH 502,536 (88,476)
CASH AT BEGINNING OF PERIOD 77,876 165,258
CASH AT END OF PERIOD 580,412 76,782
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Cash paid for interest 918 612
NON CASH FINANCING ACTIVITIES:    
Conversion of Notes and Interest into common stock 1,922,230 0
Conversion of warrants for common stock 10,000 0
Conversion of preferred stock for common stock 100 0
Common Stock and warrants issued for prepaid services 0 28,000
Common Stock and warrants issued for interest 527,000 251,000
Warrants and beneficial conversion feature on issuance of convertible debt 0 408,441
Initial derivative liability 1,277,474 0
Conversion of derivative liability (78,230) 0
Derivative liability $ 1,199,245 $ 0