XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Dec. 31, 2017
Dec. 31, 2016
OPERATING ACTIVITIES    
Net Loss $ (2,853,509) $ (4,366,717)
Adjustments to reconcile net loss to cash from operating activities:    
Depreciation and amortization 83,508 85,554
Share-based compensation - Common Stock 187,623 218,538
Share-based compensation - warrants and options 0 23,976
Share-based compensation - warrants 0 13,204
Common stock issued for services and rent 0 18,897
Common stock issued as incentive with convertible debt 16,897 0
Common stock issued to extend the maturity dates on debt 0 120,000
Amortization of debt discount and issuance costs 885,633 152,513
(Gain)/Loss on extinguishment of debt (90,042) (9,236)
Derivative Expense 345,133 0
(Gain)/Loss remeasurement of derivative (767,823) 574
Changes in Operating Assets and Liabilities:    
Accounts receivable 27,389 (5,809)
Inventory (235,498) (330,077)
Other assets 96,135 1,086,909
Accounts payable and accrued expenses 273,241 19,068
Accrued interest 677,525 437,950
Deferred revenue (83,871) 22,458
Accrued consulting services - related party 10,355 18,505
Net Cash Used in Operating Activities (1,427,304) (2,493,693)
INVESTING ACTIVITIES    
Purchase of property and equipment (5,424) (96,029)
Purchase of intangible assets (3,150) (31,800)
Net Cash Used in Investing Activities (8,574) (127,829)
FINANCING ACTIVITIES    
Common Stock issued for cash 222,750 906,224
A-1 Preferred Stock issued for cash 0 373,541
Proceeds from notes payable 425,000 0
Repayments of notes payable (16,000) 0
Proceeds from notes payable - related party 68,000 17,500
Repayments of notes payable - related party (45,000) (12,500)
Proceeds from convertible notes payable 1,147,036 1,160,000
Repayments of convertible notes payable (453,000) (15,000)
Lease Payable (1,937) 21,552
Net Cash Provided by Financing Activities 1,346,849 2,451,317
NET CHANGE IN CASH (89,029) (170,205)
CASH AT BEGINNING OF PERIOD 250,728 394,325
CASH AT END OF PERIOD 161,699 224,120
CASH PAID FOR:    
Interest 0 0
Taxes 0 0
NON CASH FINANCING ACTIVITIES:    
Beneficial conversion feature 177,821 30,519
Conversion of Notes and Interest into common stock 34,000 580,238
Conversion of Derivative Liability 31,895 73,432
MTM on AFS securities 64,800 15,600
Common Stock issued with convertible debt 15,963 33,349
Common stock issued for prepaid expenses 22,800 808,274
Derivative Liability 687,169 72,858
Original Issue Discount 79,965 0
Conversion of accrued interest into common stock $ 217,628 $ 0