XML 17 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash flows from operating activities:    
Net Loss $ (1,145,664) $ (1,053,804)
Adjustments to reconcile net loss to net cash used in operating activities:    
Write-off of note receivable 0 37,500
Derivative income 7,357 (562,472)
Stock issued for services 0 37,500
Amortization of intangible assets 65,000 65,000
Amortization of debt discount 275,736 289,619
Bad debt expense 16,378 29,860
Share-based compensation 119,883 123,851
Depreciation 132,906 163,696
(Increase) decrease in:    
Accounts receivable 105,924 (262,252)
Inventories 2,000 (39,469)
Costs in excess of billings 94,121 (137,696)
Other current assets (26,952) 15,616
Deposits 0 17,598
Increase (decrease) in:    
Accounts payable and accrued liabilities 196,177 77,803
Deferred revenue (85,259) (56,171)
Customer advances (64,697) 442,887
Total adjustments 838,574 242,870
Net cash used in operating activities (307,090) (810,934)
Cash flows from investing activities:    
Principal payments received on note receivable 0 22,815
Purchase of equipment (3,435) (2,029)
Net cash (used in) provided by investing activities (3,435) 20,786
Cash flows from financing activities:    
Cash paid for financing fees (21,815) (168,800)
Payments on capital lease (2,221) (721)
Payments on notes payable (660,561) (427,591)
Proceeds from common stock subscribed 382,800 0
Proceeds from issuance of common stock 217,200 0
Stock issuance costs (30,000) 0
Proceeds from notes payable 375,000 500,000
Proceeds from convertible notes payable 0 908,000
Net cash provided by financing activities 260,403 810,888
Effect of exchange rate changes on cash (11,542) (8,372)
Net (decrease) increase in cash and cash equivalents (61,664) 12,368
Cash and cash equivalents - beginning of period 186,839 255,954
Cash and cash equivalents - end of period 125,175 268,322
Supplemental cash flow information    
Interest paid in cash 211,990 175,998
Summary of non-cash investing and financing activities    
Dividends declared but not paid 12,554 12,554
Conversion of accrued settlement to note payable 2,745,625 0
Recognition of original issue discount 40,000 0
Common stock issued as prepayment for services 0 52,500
Common stock issued for deferred financing fees 0 70,000
Stock issued for debt discount 224,000 222,460
Equipment purchased with a capital lease 0 14,585
Equipment purchased with a note payable $ 0 $ 67,275