XML 17 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statement - CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities:    
Net Loss $ (1,340,455) $ (2,278,177)
Adjustments to reconcile net loss to net cash used in Operating activities:    
Depreciation and amortization 60,031 56,446
Amortization of discounts and deferred financing costs 0 141,869
Bad debt expense 6,461 20,273
Inventory obsolescence 133,747 83,420
Series D preferred stock issued for services 0 311,536
Common stock issued for services 44,582 222,550
Loss on issuance of debt for warrants 198,307  
Gain on fair market value of derivative liabilities 295 (78,145)
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable 20,256 (76,985)
(Increase) decrease in royalties receivable (201,000) 0
(Increase) decrease in inventory (140,995) (178,448)
(Increase) decrease in employee advances 0 3,620
(Increase) decrease in prepaids and other assets (107,714) 69,908
Increase (decrease) in accrued royalties and dividends 0 (50,714)
Increase (decrease) in accounts payable 33,183 18,100
Increase (decrease) in accrued liabilities (1,224) (260)
Increase (decrease) in accrued interest payable 91,637 48,322
Net cash flows used in operating activities (1,202,889) (1,686,685)
Cash flows from investing activities:    
Payments made on capital lease obligation 0 (375)
Purchase of property and equipment (5,334) (8,072)
Net cash flows used in investing activities (5,334) (8,447)
Cash flows from financing activities:    
Borrowings on debt 96,000 0
Payments on debt (74,220) (23,600)
Borrowings on convertible debt with related parties 1,200,000 0
Payments on convertible debt (1,100,000) (44,900)
Payments made on capital lease obligation (4,660) 0
Cash proceeds from sale of series C preferred stock 750,000 2,252,510
Cash paid for return of Series D preferred stock 0 (9,990)
Net cash flows provided by financing activities 867,120 2,174,020
Net increase (decrease) in cash (341,103) 478,888
Cash and cash equivalents, beginning of period 523,441 44,553
Cash and cash equivalents, end of period 182,338 523,441
Cash paid during the period for:    
Interest 85,255 103,705
Income Taxes 0 0
Supplemental non-cash investing and financing activities:    
Common stock issued for conversion of debt and interest 0 93,728
Common stock issued for conversion of series D preferred stock 0 40,000
Common stock issued for conversion of series C preferred stock 15,030 0
Common stock issued for conversion of series C preferred stock dividend 108 0
Issuance of vested stock 333 0
Issuance of convertible debt for warrants 200,000 0
Forgiveness of related party convertible debt $ 100,000 0
Resolution of warrant derivative liabilities due to removal of convertible debt   918,580
Resolution of derivative liabilities due to debt conversions   132,417
Debt discounts due to derivative liabilities   90,000
Reclass of related party debt to unrelated party debt   115,620
Reclass of related party interest payable to unrelated party interest payable   47,061
Capital lease obligation   $ 13,512