XML 28 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Operating activities:    
Net loss $ (2,921,616) $ (2,662,111)
Adjustments to reconcile net loss to cash used in operating activities:    
Amortization and depreciation 121,026 124,329
Non-cash interest 31,364
Non-cash issuance of stock options and warrants 120,004 140,370
Non-cash expense related to commitment of common stock in excess of authorized shares 107,107
Loss on issuance of variable rate notes 84,584
Amortization of derivative and warrant liabilities discount 351,323 699,957
Amortization of deferred debt issuance costs and original issue discount 168,931 262,520
Issuance of common stock for services 700
Change in fair value of derivative and warrant liabilities 419,390 (353,315)
Gain on extinguishment of debt (460,658) (119,369)
Changes in assets and liabilities:    
Accounts receivable 6,111
Inventory (45,744) (20,224)
Prepaid expense and other assets (34,170) (64,146)
Accounts payable 244,149 (43,245)
Accrued expenses 580,645 481,516
Net cash used in operating activities (1,246,854) (1,553,718)
Investing activities:    
Net cash used in investing activities
Financing activities:    
Proceeds from issuance of convertible notes payable 300,000 1,520,250
Proceeds from issuance of notes payable to related parties 35,000
Proceeds from issuance of secured notes payable 850,000
Proceeds from exercise of stock options 4,500
Debt issuance costs (63,712) (139,500)
Net cash provided by financing activities 1,121,288 1,385,250
Net decrease in cash (125,566) (168,468)
Cash, beginning of year 127,493 223,529
Cash, end of period 1,927 55,061
Cash paid during the period for:    
Interest 8,000
Income taxes
Non Cash Investing and Financing Activities:    
Conversion of convertible notes and accrued interest to common stock 499,763 157,839
Exchange of convertible notes and accrued interest to new notes 103,551
Warrant valuation on issuance of convertible debentures 225,700
Valuation of Series AA Super Voting Preferred Stock 25,000
Conversion of accrued interest to note payable $ 15,000