XML 44 R7.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net (Loss) $ (19,437,252) $ (13,571,997)
Adjustments to Reconcile Net (Loss) to Net Cash (Used in) Operating Activities:    
Stock Based Compensation 4,699,122 2,485,961
Stock Issued in Exchange of Services 59,088 25,002
Deferred Revenue 54,478  
Change in Fair Value of Warrant Liability (1,049,330) (433,898)
Change in Fair Value of Warrant Derivative Liabilities (348,141) 155,467
Provision for Bad Debts 21,288  
Depreciation and Amortization Expense 2,534,628 990,290
Deferred Tax Provision (4,586,965)  
(Increase) Decrease in:    
Accounts Receivable - Trade (363,000)  
Inventories 1,891  
Prepaid Expenses and Other Current Assets (92,681) 108,560
Security Deposits 42,500 42,500
Increase (Decrease) in:    
Accounts Payable (1,706,949) (289,218)
Accrued Other Expenses and Bonuses (988,944) 151,755
Net Cash (Used in) Operating Activities (21,160,267) (10,335,578)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of Equipment (121,103)  
Cash from Acquisition of USC 381,883  
Cash Payment to Former Shareholders of USC (32)  
Net Cash Provided By Investing Activities 260,748  
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds form Issuance of Preferred Stock, net of issuance cost 9,845,419  
Proceeds from Issuance of Common Stock, net of issuance cost 10,216,081 10,565,972
Proceeds from Exercise of Warrants 177,779 75,589
Proceeds from Bank loan - Line of Credit 2,000,000  
Payment of Bank Loan (324,648)  
Net Cash Provided by Financing Activities 21,914,631 10,641,561
Increase in Cash and Restricted Cash 1,015,112 305,983
Cash and Restricted Cash:    
Beginning 4,080,648 3,774,665
Ending 5,095,760 4,080,648
RECONCILIATION OF CASH AND RESTRICTED CASH    
Cash 4,090,651 4,080,648
Restricted Cash 1,005,109  
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash Paid for Income Taxes 18,987 2,400
Cash Paid for Interest 229,635  
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING AND INVESTING ACTIVITIES    
Series A-2 Preferred, Beneficial Conversion Feature 1,374,229  
Release of Warrants Liability Upon Exercise $ 160,245 $ 230,332