XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities:    
Net loss $ (203,373) $ (11,919)
Adjustments to reconcile net loss to cash and cash equivalents used in operating activities:    
Depreciation and amortization 212,898 25,727
Share-based compensation 0 10,720
Unrealized loss on stock price guarantee 8,339 (75,025)
Write down of other receivables 1,040 0
Changes in assets and liabilities:    
Accounts receivable (35,480) 3,442
Other receivables 0 (53,500)
Prepaid expenses and other current assets (10,711) 16,959
Advanced royalties 0 5,000
Accounts payable 52,972 9,692
Accrued expenses 17,268 3,544
Deferred revenues (155) (825)
Net cash provided by (used in) operating activities 42,798 (66,185)
Cash flows from investing activities:    
Purchase of fixed assets (5,037) 0
Net cash and cash equivalents provided by investing activities (5,037) 0
Cash flows from financing activities:    
Payments on capital leases (262) (2,964)
Payments on note payable (7,650) (9,042)
Proceeds from the exercise of common stock warrants 0 180,000
Payments on amounts due to related parties (26,290) 0
Net cash (used in) provided by financing activities (34,202) 167,994
Effect of exchange rate changes on cash and cash equivalents 929 0
Net change in cash and cash equivalents 4,488 101,809
Cash and cash equivalents, beginning of period 339,562 123,913
Cash and cash equivalents, end of period 344,050 225,722
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Income taxes paid 450 807
Interest paid $ 2,261 $ 257