XML 45 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net loss $ (3,410,899) $ (2,672,154)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 17,547 11,147
Stock option compensation expense 57,291 116,365
Share-based compensation - common stock 4,038 $ 7,655
Common stock and warrants issued to consultants 85,200  
Bad debt expense 216,505 $ 8,588
Unrealized gain on derivative instrument (14,231) (58,538)
Debt discount amortization 217,323 63,480
Noncash finance charges 17,591 $ 216,650
Loss on conversion of notes 63,867  
Loss on settlement of note and warrant 132,301  
Changes in assets and liabilities:    
Receivables (75,494) $ 64,447
Prepaid expenses and other current assets (187,935) 276,560
Inventory 160,000 90,000
Accounts payable, accrued expenses and other liabilities 1,641,927 312,587
Deferred revenue 13,286 (3,200)
Net cash used in operating activities (1,061,683) $ (1,566,413)
Cash flows from investing activities:    
Purchases of property and equipment (45,581)  
Cash used in investing activities (45,581)  
Cash flows from financing activities:    
Proceeds from notes payable 467,500 $ 1,549,100
Repayment of note and warrant settlement (242,000)  
Proceeds from common stock and warrants 830,500  
Net cash provided by financing activities 1,056,000 $ 1,549,100
Net increase (decrease) in cash (51,264) (17,313)
Cash at beginning of year 57,009 74,322
Cash at end of year $ 5,745 57,009
Supplemental Cash Flow Information    
Cash Paid for interest   $ 15,304