XML 17 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Milestone Medical Inc. [Member]    
Adjustments to reconcile net cash used in operating activities:    
Equity loss (gain) on joint venture $ 976,099
Milestone Education LLC [Member]    
Adjustments to reconcile net cash used in operating activities:    
Equity loss (gain) on joint venture 7,836
Milestone China [Member]    
Adjustments to reconcile net cash used in operating activities:    
Equity loss (gain) on joint venture 222,719 63,979
Net loss (3,354,962) (2,546,310)
Depreciation expense 46,177 13,930
Amortization of patents 35,707 34,647
Common stock and options for compensation, consulting and vendor services 784,480 391,844
Equity loss (gain) on joint venture 222,719 1,047,914
Changes in operating assets and liabilities:    
Increase in accounts receivable (789,418) (93,620)
Increase in other receivable (8,975)
Increase in inventories (233,393) (743,299)
(Increase) decrease to advances on contracts 117 (1,870)
(Increase) decrease to prepaid expenses and other current assets (71,240) (15,215)
Decrease (Increase)in other assets 5,975 (2,670)
Increase (decrease) in accounts payable 407,536 (657,989)
Increase in accrued expenses and other payables (67,367) 162,551
Net cash used in operating activities (3,022,644) (2,410,087)
Cash flows from investing activities:    
Notes receivable from Milestone Medical (1,000,000)
Due from related party (430,629)
Investment in Treasury Bills (5,550,283)
Purchases of intangible assets (15,616)
Purchases of property and equipment (15,668) (42,418)
Cash acquired from variable interest entity 26,925
Net cash used in investing activities (4,359) (7,023,330)
Cash flows from financing activities:    
Proceeds from exercise of stock options 12,750
Net Proceeds on Private Placement Offering 2,000,000
Capital contribution from noncontrolling interest 16,346 500,000
Net cash provided by financing activities 2,016,346 512,750
Net decrease in cash and cash equivalents (1,010,657) (8,920,667)
Cash and cash equivalents at beginning of period 4,194,384 10,367,993
Cash and cash equivalents at end of period 3,183,727 1,447,326
Supplemental disclosure of cash flow information:    
Net assets acquired from variable interest entity 6,307
Shares issued to employees in lieu of cash compensations 35,000
Shares issued to employees for bonus 339,549 100,000
Shares issued to consultants in lieu of cash payment $ 75,000 $ 30,000