XML 21 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (17,481,629) $ (9,851,403)
Adjustments to reconcile net loss with cash flows from operations:    
Depreciation and amortization expense 475,211 421,494
Stock-based compensation 5,650,072 8,648,212
Common stock issued for services 140,151 311,103
Amortization of debt discounts and issuance costs 937,133 3,165,079
Loss (gain) on derivative liability 452,146 (7,345,000)
Gain on settlement of notes payable (2,802,234)
Loss on modification of derivatives 319,770
Loss on modification of warrants 158,327
Loss on settlement of debt 5,978,643
Write off of assets 212,862 225,862
Gain on sale of property and equipment (3,681)
Changes in operating assets and liabilities:    
Accounts receivable (36,963) 674,952
Net investment in direct financing lease 47,452 28,939
Other current assets (52,058) (32,255)
Inventory, net (354,227) (194,473)
Accounts payable and accrued expenses 90,353 (254,560)
Deferred revenue (276,169) 398,680
Net cash flows from operating activities (6,541,160) (3,807,051)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (13,246) (23,565)
Proceeds from the sale of property and equipment 8,007
Investment in other assets and software development (894,435) (283,813)
Cash acquired in acquisition 419,042
Net cash flows from investing activities (907,681) 119,671
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of convertible notes payable, common stock and warrants 1,550,000
Proceeds from issuance of notes payable and common stock 3,000,000 1,375,000
Proceeds from issuance of notes payable, related parties 13,609
Proceeds from the sale of common stock 9,002,290 1,250,000
Proceeds from exercise of common stock warrants 26,400
Payment of debt and equity issuance costs (750,975) (229,423)
Principal payments on notes payable (59,819) (89,569)
Principal payments on capital lease obligation (30,842) (120,242)
Net cash flows from financing activities 11,187,054 3,749,375
Effect of foreign currencies on cash (13,496) 277,237
Net Change in Cash 3,724,717 339,232
Cash, Beginning of the Year 689,105 349,873
Cash, End of the Year 4,413,822 689,105
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 22,192 11,051
Cash paid for income taxes 28,781 2,946
Non-cash Investing and Financing Activities:    
Issuance of common stock for conversion of debt and accrued interest 21,609,673 21,222
Issuance of common stock in settlement of contingent liability 59,681
Issuance of warrants for inventory costs 224,460 79,081
Reclassification of derivative liabilities upon removal of price protection in warrants 7,614,974 692,850
Issuance of common stock with debt 222,815
Issuance of common stock for debt issuance costs 257,696
Debt discount for fair value of warrants issued in connection with debt 358,411
Debt discount for fair value of embedded conversion features 290,425
Reclassification of inventory to net investment in direct financing lease 747,944
Acquisition of equipment pursuant to a capital lease 163,407
Acquisition of FIN Holdings:    
Issuance of common stock as consideration 9,000,000
Assumed liabilities 914,218
Inventory (112,408)
Other current assets (299,798)
Property and equipment (112,408)
Intangible assets (8,970,562)
Cash acquired $ 419,042