XML 20 R10.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net loss $ (6,180,000) $ (4,317,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 56,000 66,000
Stock-based compensation expense 184,000 87,000
Issuance of warrants to vendors and service providers 137,000  
Revaluation of fair value of warrant liability (52,000) (62,000)
Noncash interest expense 418,000 306,000
Loss on disposal of property and equipment 2,000  
Changes in assets and liabilities:    
Accounts receivable (6,000) 1,000
Inventory 97,000 71,000
Prepaid expenses and other current assets (41,000) (243,000)
Other noncurrent assets (112,000) 14,000
Accounts payable (551,000) 482,000
Accrued liabilities 57,000 (160,000)
Net cash used in operating activities (5,991,000) (3,755,000)
Cash flows from investing activities:    
Purchase of property and equipment (117,000) (4,000)
Net cash used in investing activities (117,000) (4,000)
Cash flows from financing activities:    
Net cash proceeds from issuance of common stock in connection with private placement offering 4,204,000  
Proceeds from notes payable 2,500,000  
Proceeds from related party convertible bridge notes 1,500,000 3,875,000
Repayments of notes payable (1,631,000) (135,000)
Net cash provided by financing activities 6,573,000 3,740,000
Net increase (decrease) in cash and cash equivalents 465,000 (19,000)
Cash and cash equivalents - beginning of period 430,000 449,000
Cash and cash equivalents - end of period 895,000 [1] 430,000
Supplemental disclosure:    
Cash paid for interest 149,000 141,000
Cash paid for income taxes 1,000 1,000
Supplemental disclosure of cash flow information as of end of period:    
Conversion of certain bridge notes and related accrued interest in connection with private placement offering 1,546,000  
Extinguishment of convertible notes debt and related related accrued interest pursuant to Merger Agreement 5,397,000  
Extinguishment of warrants pursuant to Merger Agreement 572,000  
Issuance of warrants in connection with note payable 622,000  
Payable to non-accredited investors in connection with Merger Agreement $ 16,000  
Transfer of equipment between inventory and property and equipment   $ 61,000
[1] The condensed consolidated balance sheet as of December 31, 2014 has been derived from the audited consolidated financial statements as of that date.