XML 28 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements Of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net loss $ (4,121,167) $ (333,113)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation expense 20,815 12,124
Amortization of patents 51,994 58,778
Common stock and options for compensation, consulting and vendor services 499,049 324,279
Changes in operating assets and liabilities:    
Increase in accounts receivable (807,869) (91,489)
Increase in related party (85,959)  
Increase in inventories (307,807) (919,814)
(Increase) decrease to advances on contracts (490,729) 996,949
(Increase) decrease to prepaid expenses and other current assets 25,996 (114,807)
Increase in other assets (2,670)  
Decrease in accounts payable (672,974) (629,479)
Increase in customer advances   49,441
Increase in accrued expenses and other payables 369,685 95,194
Net cash used in operating activities (3,762,370) (3,360)
Cash flows from investing activities:    
Notes receivable to Milestone Medical Inc (2,000,000)  
Advances to related parties (677,991) (398,810)
Addition to intangible assets (1,986)  
Purchases of property and equipment (47,613) (66,130)
Net cash used in investing activities (2,727,590) (464,940)
Cash flows from financing activities:    
Proceeds from exercise of stock options 12,750 202,781
Repayment of related party loan   (50,000)
Capital contribution from noncontrolling interest 500,000  
Net cash provided by financing activities 512,750 9,602,464
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (5,977,210) 9,134,164
Cash and cash equivalents at beginning of period 10,367,993 1,147,198
Cash and cash equivalents at end of period 4,390,783 10,281,362
Supplemental disclosure of cash flow information:    
Shares issued to directors for the exercise of stock options   41,250
Shares issued to directors for compensation   55,200
Shares to be issued to employees for bonuses 100,000  
Shares issued to employees for exercise of stock options   104,615
Shares issued to employees in lieu of cash compensations 42,500 35,624
Shares issued to consultants for exercise of stock options 60,000 199,500
Net proceeds on Private Placement Offering   56,916
May 2014 [Member]    
Cash flows from financing activities:    
Net proceeds on Private Placement Offering   9,449,683
Milestone Medical Inc. [Member]    
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Equity (earnings) loss on joint venture 1,566,711 567,550
Milestone Education LLC [Member]    
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Equity (earnings) loss on joint venture 5,493 10,455
Milestone China [Member]    
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Equity (earnings) loss on joint venture $ 187,062 $ (29,428)