XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Net loss $ 4,225,197 $ (16,971,797) $ (32,799,677) $ (8,786,277)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Amortization of debt discount and deferred financing costs     812,505 1,454,663
Loss on extinguishment of debt   2,086,280 2,170,280  
Initial fair value of derivative warrant liability included as interest expense   5,189,000 5,189,000  
Loss (gain) on derivative liability, net (10,580,000) 6,032,000 17,284,000 (210,634)
Depreciation and amortization expense 88,788 292,329 394,215 282,828
Impairment of intangible assets and goodwill     1,344,242  
Share-based payments 2,995,251 1,974,191 3,752,312 5,418,672
Changes in operating assets and liabilities (net of amounts acquired)        
Accounts receivable (101,192) (143,141) (57,661) (106,234)
Prepaid expenses and other assets (109,384) (12,321) (31,961) (24,332)
Inventory (22,462) (11,627) 7,537 67,072
Accounts payable and accrued liabilities 245,357 174,948 80,457 322,216
Net cash used in operating activities: (2,124,013) (1,062,683) (1,854,751) (1,582,026)
CASH FLOWS USED IN INVESTING ACTIVITIES        
Purchase of property and equipment     (41,448) (56,213)
Chiefton acquisition – cash paid for inventory       (12,249)
Lending on Note receivable – related party (26,500)   (75,000)  
Net cash used in investing activities (171,425) (11,615) (116,448) (68,462)
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES        
Proceeds from issuance of notes payable   2,500,000 2,500,000 350,000
Increase in Infinity Note – related party   497,500 497,500 1,100,000
Payments on notes payable   (917,307) (917,307) (6,337)
Proceeds from exercise of warrants for shares of common stock 1,599,181   606,090 100,000
Net cash provided by financing activities 1,774,181 2,080,193 2,686,283 1,543,663
NET INCREASE (DECREASE) IN CASH (521,257) 1,005,895 715,084 (106,825)
CASH, BEGINNING OF PERIOD 773,795 58,711 58,711 165,536
CASH, END OF PERIOD     773,795 58,711
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION        
Cash paid for interest 131,763 213,813 169,206 231,296
NON-CASH TRANSACTIONS        
Issuance of common stock and warrants for accrued stock payable     1,732,775 988,493
Derivative warrant liability recorded as debt discount   $ 2,450,000 2,450,000  
Warrants issued in connection with debt recorded as debt discount     31,100 298,532
Converted Notes     550,000  
Convertible notes payable settled in common stock       1,651,123
Portion of Warrant derivative liability recorded as Additional paid-in capital upon exercise of warrants 7,301,000   3,518,000 3,683,270
12% Note principal used to exercise 12% Warrants $ 668,750   250,000  
Acquisition of IPG with common stock payable and warrants       1,887,000
Acquisition of Chiefton with common stock payable       69,400
Accrued interest included in modification of Infinity Note – related party     2,202  
Infinity Capital [Member]        
NON-CASH TRANSACTIONS        
Converted Notes       $ 309,000
Accrued interest included in modification of Infinity Note – related party     $ 72,626