XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Cash flows from operating activities:    
Net loss $ (356,583) $ (211,690)
Adjustments to reconcile net loss to cash and cash equivalents used in operating activities:    
Depreciation and amortization 425,649 51,453
Share-based compensation 0 37,530
Unrealized loss (gain) on stock price guarantee 12,707 (41,353)
Write-off of other receivable 1,032 0
Changes in assets and liabilities:    
Accounts receivable (1,495) 2,782
Prepaid expenses and other current assets 33,113 30,435
Advanced royalties 0 5,000
Accounts payable 104,399 3,587
Accrued expenses 112,476 (1,456)
Deferred revenues (86) (973)
Net cash provided by (used in) operating activities 331,212 (124,685)
Cash flows from investing activities:    
Purchase of fixed assets (4,996) 0
Net cash used in investing activities (4,996) 0
Cash flows from financing activities:    
Payments on capital leases (2,267) (3,097)
Payments on note payable (15,300) (21,188)
Proceeds from the exercise of common stock warrants 0 180,000
Payments on amounts due to related parties (55,543) 0
Net cash (used in) provided by financing activities (73,110) 155,715
Effect of exchange rate changes on cash and cash equivalents 17,541 0
Net change in cash and cash equivalents 270,647 31,030
Cash and cash equivalents, beginning of period 339,562 123,913
Cash and cash equivalents, end of period 610,209 154,943
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Income taxes 1,494 806
Interest $ 3,617 $ 450