XML 69 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES    
Net Income (Loss) Attributable to Parent $ (5,177,715) $ (1,428,729)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Amortization of Debt Discount (Premium) 357,658 417,881
Bad debt expense 19,167 15,972
Depreciation and amortization expense 210,634 (423,764)
Bad debt expense 4,320 26,400
Amortization of deferred financing costs (75,878) (6,232)
Stock or Unit Option Plan Expense (3,551,850)  
Increase (Decrease) in Deferred Compensation 552,240  
Changes in operating assets and liabilities    
Changes in operating assets and liabilities (59,191) (135,869)
Increase in accounts receivable (82,220) (4,005)
(Increase) in prepaid expenses and other assets 15,534 (26,427)
Increase (Decrease) in Interest Payable, Net (53,165) (3,669)
Increase (Decrease) in Other Operating Liabilities (94,830) (11,492)
Net cash provided by (used in) operating activities (805,118) (689,620)
Purchase of property and equipment    
Payments to Acquire Property, Plant, and Equipment 42,562 11,449
Payments to Acquire Other Productive Assets 0 20,000
Proceeds from issuance of notes payable, net of cash expenses 42,562 31,449
Proceeds from sale of warrants, net    
Proceeds from Notes Payable 325,000 1,412,400
Proceeds from Lines of Credit 289,000 0
Proceeds from Issuance of Warrants 0 400,000
Proceeds from Warrant Exercises 87,616 0
Net cash provided by financing activities (3,101) (3,178)
Payments of Financing Costs 0 15,000
Net cash provided by financing activities 698,515 1,794,222
NET (DECREASE) INCREASE IN CASH (149,165) 1,073,153
CASH, BEGINNING OF PERIOD 165,536 427,436
Supplemental Cash Flow Information [Abstract]    
InterestPaidNet 94,540 123,448
Cash Flow, Noncash Investing and Financing Activities Disclosure [Abstract]    
Noncash or Part Noncash Acquisition, Value of Assets Acquired 1,887,000 0
Warrants issued in connection with debt recorded as debt discount 0 100,000
Debt Conversion, Converted Instrument, Amount 290,000 255,000
Interest on convertible notes payable settled in stock 1,063 3,669
Warrants issued in connection with debt recorded as debt discount 145,547 0
Other Significant Noncash Transaction, Value of Consideration Given $ 3,683,270 $ 0