XML 19 R7.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (2,633,516) $ (1,839,533)
Adjustments to Reconcile Net loss to Net Cash Used in Operating Activities:    
Depreciation and amortization 102,438 139,032
Bad debt expense 510 11,700
Increase (Decrease) of reserve on inventory (19,182) 27,783
Common stock issued for services 350,916 106,082
Gain on debt settlement, net (450,927) (7,358)
Compensation expense related to grant of stock options 442,871 15,833
Warrant modification expense 48,302 0
Change in fair value of embedded conversion option liability 19,089 (267,619)
Amortization of debt discount 0 252,070
Amortization of debt issue costs 125,917 11,728
Changes in assets and liabilities: (Increase) decrease in:    
Accounts receivable (329,957) (740,100)
Prepaid expenses and other current assets (24,845) (31,080)
Costs and estimated earnings in excess of billings on uncompleted contracts 22,058 70,608
Inventory 166,236 (20,492)
Deposits 8,506 1,063
Increase (decrease) in:    
Accounts Payable 351,691 274,486
Accrued Expenses 172,871 (19,759)
Convertible Note Payable Issued in Lieu of Salary - Related Party 50,000 0
Sales Tax Payable (63,560) 55,651
Deferred Revenue (138,144) (503,824)
Billings in excess of costs and estimated earnings on uncompleted contracts 0 (5,614)
NET CASH USED IN OPERATING ACTIVITIES (1,798,726) (2,469,343)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of Equipment (115,886) (226,920)
Funding of Patent Costs (37,311) (36,620)
NET CASH USED IN INVESTING ACTIVITIES (153,197) (263,540)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments on convertible notes payable (12,000) (268,325)
Proceeds from Sale of Common Stock 1,820,000 815,000
Proceeds from Subscription Receivable 0 25,000
Payments of offering costs related to sale of common stock (68,800) (8,900)
Borrowings (Repayments) on Auto Loan, net (8,760) 47,775
Borrowings on Line of Credit 200,000 800,000
Payments of Debt Issue Costs (2,400) (25,770)
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,928,040 1,384,780
NET DECREASE IN CASH (23,883) (1,348,103)
CASH AT BEGINNING OF YEAR 32,451 1,380,554
CASH AT END OF YEAR 8,568 32,451
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 45,133 151,620
Cash paid for tax 1,600 1,600
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Shares issued for loan guarantee - related party 22,123 85,714
Reclassification of convertible note payable to convertible note payable - related party 0 600,000
Transfer from prepaid asset to inventory 31,752 114,071
Transfer of inventory to property and equipment equipment 56,677 52,989
Prepaid insurance financed by third party $ 2,412 $ 0