XML 25 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (1,062,646) $ (1,917,246)
Adjustments to Reconcile Net loss to Net Cash Used in Operating Activities:    
Depreciation 47,992 21,986
Shares issued for services 58,250 120,251
Warrants issued as debt conversion issuance fees 0 482,300
Amortization of prepaid expenses paid in common stock 0 17,956
(Gain) loss on debt settlement 0 20,689
Compensation expense related to grant of stock options 9,987 229,238
Change in fair value of embedded conversion option liability (160,737) (46,066)
Amortization of debt issue costs 2,438 1,625
Amortization of debt discount 252,070 168,046
Changes in assets and liabilities: (Increase) decrease in:    
Accounts receivable (323,294) (117,840)
Prepaid expenses and other current assets (52,133) (41,906)
Inventory, net (340,176) (33,827)
Costs and estimated earnings in excess of billings on uncompleted contracts 82,414 (134,450)
Deposits 1,063 (2,715)
Increase (decrease) in:    
Accounts payable 18,926 132,327
Accrued expenses 62,988 (60,317)
Sales tax payable 39,182 36,516
Deferred revenue 215,448 0
Billings in excess of costs and estimated earnings on uncompleted contracts (5,614) (163,129)
NET CASH USED IN OPERATING ACTIVITIES (1,153,842) (1,286,562)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment (167,245) (250)
NET CASH USED IN INVESTING ACTIVITIES (167,245) (250)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from sale of common stock 0 1,157,500
Proceeds from subscription receivable 25,000 0
Payments of offering costs related to sale of common stock 0 (41,600)
Repayments on convertible notes payable (6,000) (6,000)
Payments of debt issue costs 0 (6,500)
NET CASH PROVIDED BY FINANCING ACTIVITIES 19,000 1,103,400
NET DECREASE IN CASH (1,302,087) (183,412)
CASH AT BEGINNING OF PERIOD 1,380,554 392,098
CASH AT END OF PERIOD 78,467 208,686
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 0 0
Cash paid for income tax 0 1,600
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Convertible debt converted to shares of common stock 0 550,000
Accrued interest converted to common stock 0 175,850
Warrants issued as debt extension fee 0 193,625
Embedded conversion option based effective interest 0 478,561
Transfer of inventory to property and equipment 52,989 0
Prepaid insurance financed by a third party $ 13,321 $ 0