XML 24 R11.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
OPERATING ACTIVITIES $ (16,971,797) $ (6,875,950)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Amortization of debt discount and deferred financing costs 327,455 663,747
Loss on extinguishment of debt 2,086,280  
Initial fair value of derivative warrant liability included as interest expense 5,189,000  
Loss (gain) on derivative liability, net 6,032,000 (210,634)
Depreciation and amortization expense 292,329 130,038
Equity-based payments 1,974,191 4,964,218
Changes in operating assets and liabilities (net of amounts acquired):    
Accounts receivable (143,141) (72,264)
Prepaid expenses and other assets (12,321) (89,405)
Inventory (11,627) 40,013
Accounts payable and accrued liabilities 174,948 335,150
Net cash used in operating activities: (1,062,683) (1,115,087)
INVESTING ACTIVITIES    
Purchase of property and equipment (11,615) (54,960)
Net cash used in investing activities (11,615) (54,960)
FINANCING ACTIVITIES    
Borrowings under notes payable 2,500,000 659,000
Increase in line of credit -- related party 497,500 365,000
Payments on notes payable (917,307) (4,701)
Proceeds from warrant exercises   86,171
Net cash provided by financing activities 2,080,193 1,105,470
NET INCREASE (DECREASE) IN CASH 1,005,895 (64,577)
CASH, BEGINNING OF PERIOD 58,711 165,536
CASH, END OF PERIOD 1,064,606 100,959
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION    
Cash paid for interest 213,813 173,627
NON-CASH TRANSACTIONS    
Issuance of common stock and warrants from accrued stock payable 1,069,775 114,693
Derivative warrant liability recorded as debt discount 2,450,000  
Warrants issued in connection with debt recorded as debt discount 31,100 297,931
10% Notes and 14% Mortgage Note Payable converted to 12% Notes $ 550,000  
Convertible notes payable settled in common stock   320,000
Issuance of common stock upon cashless conversion of warrants by Full Circle   3,683,270
IPG Acquisition [Member]    
NON-CASH TRANSACTIONS    
Acquisition with common stock payable and warrants   1,887,000
Chiefton Acquisition [Member]    
NON-CASH TRANSACTIONS    
Acquisition with common stock payable and warrants   $ 69,400