XML 37 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (1,004,251) $ (726,306)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 4,459 1,824
Stock option compensation expense 16,069 14,328
Share-based compensation - common stock 2,125 $ 4,038
Common stock and warrants issued to consultants 182,600
Debt discount amortization $ 49,720 $ 61,364
Noncash finance charges 18,434
Unrealized gain on derivative instruments $ (14,232)
Loss on conversion of notes $ 2,588
Loss on settlement of note and warrant $ 132,301
Changes in assets and liabilities:    
Receivables $ (1,072) 57,013
Prepaid expenses and other current assets $ 73,466 17,072
Inventory 30,000
Accounts payable, accrued expenses and other liabilities $ 385,457 178,694
Deferred revenue (5,905) 13,287
Net cash used in operating activities $ (294,744) (212,183)
Cash flows from investing activities:    
Purchase of property and equipment (3,078)
Cash used in investing activities (3,078)
Cash flows from financing activities:    
Proceeds from notes payable $ 257,000 120,000
Repayment of note and warrant settlement (42,500) (118,000)
Proceeds from common stock and warrants 75,000 500,000
Net cash provided by financing activities 289,500 502,000
Net increase (decrease) in cash (5,244) 286,739
Cash at beginning of period 5,745 57,009
Cash at end of period $ 501 $ 343,748