XML 18 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Dec. 31, 2014
Net loss $ (16,971,797) $ (6,875,950) $ (8,786,277) $ (6,930,139)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Amortization of debt discount     1,371,607 755,725
Amortization of deferred financing costs 327,455 663,747 83,056 31,944
(Gain) loss on derivative liability, net 6,032,000 (210,634) (210,634) 3,393,904
Depreciation and amortization expense 292,329 130,038 282,828 66,262
Equity-based payments 1,974,191 4,964,218 5,418,672 1,298,375
Changes in operating assets and liabilities (net of amounts acquired)        
Accounts receivable (143,141) (72,264) (106,234) (18,319)
Prepaid expenses and other assets (12,321) (89,405) (24,332) (20,158)
Inventory (11,627) 40,013 67,072 (70,341)
Accounts payable and accrued liabilities 174,948 335,150 322,216 67,716
Net cash used in operating activities: (1,062,683) (1,115,087) (1,582,026) (1,425,031)
CASH FLOWS USED IN INVESTING ACTIVITIES        
Purchase of property and equipment (11,615) (54,960) (56,213) (573,052)
Chiefton acquisition – cash paid for inventory     (12,249)  
Purchase of intangible assets       (38,200)
Net cash used in investing activities (11,615) (54,960) (68,462) (611,252)
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES        
Proceeds from issuance of notes payable, net of cash expenses 2,500,000 659,000 350,000 1,394,739
Increase in line of credit -- related party 497,500 365,000 1,100,000  
Payments on notes payable (917,307) (4,701) (6,337) (5,356)
Proceeds from sale of warrants, net   86,171   400,000
Proceeds from exercise of warrants for shares of common stock, net     100,000  
Deferred financing costs       (15,000)
Net cash provided by financing activities 2,080,193 1,105,470 1,543,663 1,774,383
NET (DECREASE) INCREASE IN CASH 1,005,895 (64,577) (106,825) (261,900)
CASH, BEGINNING OF PERIOD 58,711 165,536 165,536 427,436
CASH, END OF PERIOD     58,711 165,536
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION        
Cash paid for interest $ 213,813 $ 173,627 231,296 225,503
NON-CASH TRANSACTIONS        
Acquisition of IPG with common stock payable and warrants     1,887,000  
Acquisition of Chiefton with common stock payable     69,400  
Purchase of property with note payable       600,000
Convertible notes settled in common stock     1,651,123 485,000
Line of credit – related party converted into 10% Note     309,000  
Warrants issued in connection with debt recorded as debt discount     298,532 92,600
Non-cash financing costs       100,000
Issuance of common stock upon cashless conversion of warrants by Full Circle     3,683,270  
Issuance of common stock from accrued stock payable     $ 988,493  
Accrued stock payable and warrants for architectural services       $ 109,667