XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (493,532) $ (1,724,576)
Adjustments to reconcile net loss to net cash used by operating activities    
Depreciation 6,120 836
Change in allowance for doubtful accounts 5,152 1,052
Amortization 76,689
Stock-based compensation - employees, directors and advisors 4,500
(Gain) loss on warrant valuation adjustment (323,223) 873,118
Amortization of debt discount 55,900 5,694
Amortization of debt issuance costs 74,549
Gain on sale of assets, property and equipment (1,000)
Changes in assets - (increase)/decrease    
Accounts receivable - trade 4,278 27,370
Inventory 29,074 26,413
Prepaid expenses (27,554) (23,530)
Other (55) (94)
Changes in liabilities - increase/(decrease)    
Accounts payable 320,377 (153,022)
Accrued expenses 171,741 (107,371)
Accrued employee compensation 44,613
Interest payable, related parties 136,838 (56,835)
Promissory notes, accrued interest (79,948)
NET CASH USED BY OPERATING ACTIVITIES (114,884) (1,011,542)
CASH FLOWS FROM INVESTING ACTIVITIES    
Proceeds from sale of property and equipment 1,000
NET CASH PROVIDED BY INVESTING ACTIVITIES 1,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from warrant exercise 77,066
Proceeds from 2016 Public Offering, net 1,352,775
NET CASH PROVIDED BY FINANCING ACTIVITIES 77,066 1,458,775
EFFECT OF EXCHANGE RATES ON CASH 1,785 2,972
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (36,033) 451,205
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 133,571 152,930
CASH AND CASH EQUIVALENTS, END OF PERIOD 97,538 604,135
SUPPLEMENTAL INFORMATION    
Cash paid for interest, related parties 209,549
Convertible Promissory Notes [Member]    
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from convertible promissory notes, net $ 106,000