XML 17 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (1,961,316) $ (1,592,799)
Adjustments to Reconcile Net loss to Net Cash Used in Operating Activities:    
Depreciation and amortization 84,472 89,445
Common Stock issued for services 285,539 95,666
Gain on debt settlement, net (4,255) (7,358)
Compensation expense related to grant of stock options 63,182 12,909
Change in fair value of embedded conversion option liability 46,865 (117,770)
Amortization of debt issue costs 83,613 2,438
Amortization of debt discount 0 252,070
Changes in assets and liabilities: (Increase) decrease in:    
Accounts receivable 559,981 (290,409)
Prepaid expenses and other current assets (57,506) (22,646)
Inventory, net (375,915) (370,322)
Costs and estimated earnings in excess of billings on uncompleted contracts (57,114) 75,517
Deposits (21,168) 1,063
Increase (decrease) in:    
Accounts payable (166,463) 332,432
Accrued expenses 162,112 53,552
Sales tax payable (94,566) 31,159
Deferred revenue 13,270 (41,964)
Billings in excess of costs and estimated earnings on uncompleted contracts 0 (5,614)
NET CASH USED IN OPERATING ACTIVITIES (1,439,269) (1,502,631)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment (97,477) (175,363)
Funding of patent costs (24,703) (25,895)
NET CASH USED IN INVESTING ACTIVITIES (122,180) (201,258)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from sale of common stock 1,470,000 680,000
Proceeds from subscription receivable 0 25,000
Payments of offering costs related to sale of common stock (44,800) 0
Borrowings on line of credit 200,000 0
Repayments on convertible notes payable (9,000) (265,325)
Repayments on auto loan (6,507) 0
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,609,693 439,675
NET INCREASE (DECREASE) IN CASH 48,244 (1,264,214)
CASH AT BEGINNING OF PERIOD 32,451 1,380,554
CASH AT END OF PERIOD 80,695 116,340
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 33,551 47,374
Cash paid for income tax 0 1,600
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Transfer of prepaid asset to inventory 31,752 0
Transfer of inventory to property and equipment 56,677 52,989
Prepaid insurance financed by a third party $ 9,646 $ 6,660