XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,909,469) $ (2,846,699)
Adjustments to reconcile net loss to net cash used by operating activities to net cash used by operating activities    
Depreciation 12,078 1,673
Change in allowance for doubtful accounts 116,833 5,613
Amortization 153,378
Stock-based compensation - employees, directors and advisors 482,295 116,550
(Gain) loss on warrant valuation adjustment (358,633) 769,447
Amortization of debt discount 57,349 11,472
Amortization of debt issuance costs 87,548
Loss on conversion option of promissory note payable 75,422
Gain on sale of property and equipment (1,000)
Changes in assets - (increase)/decrease    
Accounts receivable - trade 152,034 (28,313)
Inventory 33,175 54,002
Prepaid expenses (7,918) 26,165
Other (191) (45)
Changes in liabilities - increase/(decrease)    
Accounts payable 475,495 (50,989)
Accrued expenses 95,497 (63,551)
Accrued employee compensation 294 167,397
Interest payable, related parties 278,669 (131,579)
Promissory notes, accrued interest (77,615)
NET CASH USED BY OPERATING ACTIVITIES (572,492) (1,731,124)
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 93,067
Advances from related parties 421,690
Proceeds from 2016 Public Offering, net 1,596,855
Proceeds from convertible promissory notes, net 106,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 514,757 1,702,855
EFFECT OF EXCHANGE RATES ON CASH (13,767) (2,713)
NET DECREASE IN CASH AND CASH EQUIVALENTS (71,502) (29,982)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 133,571 152,930
CASH AND CASH EQUIVALENTS, END OF PERIOD 62,069 122,948
SUPPLEMENTAL INFORMATION    
Cash paid for interest, related parties $ 392,516