XML 17 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Operating activities:    
Net loss $ (2,254,983) $ (2,144,516)
Adjustments to reconcile net loss to cash used in operating activities:    
Amortization and depreciation 79,673 80,789
Non-cash interest 16,648 31,364
Non-cash issuance of stock options and warrants 80,002 80,003
Non-cash expense related to commitment of common stock in excess of authorized shares (39,397) 132,130
Loss on issuance of variable rate notes 428,367 84,434
Amortization of derivative and warrant liabilities discount 268,026 236,296
Amortization of deferred debt issuance costs and original issue discount 14,712 125,450
Issuance of debt for services 22,250
Issuance of common stock for services 1,400 700
Change in fair value of derivative and warrant liabilities 284,232 262,620
Gain on extinguishment of debt (172,124) (247,074)
Changes in assets and liabilities:    
Accounts receivable 950 6,111
Inventory (6,829) (47,845)
Prepaid expense and other assets 75,427 71,073
Accounts payable 454,821 173,391
Accrued expenses 357,470 274,152
Net cash used in operating activities (389,355) (880,921)
Investing activities:    
Net cash used in investing activities
Financing activities:    
Proceeds from issuance of convertible notes payable 123,750 300,000
Proceeds from issuance of notes payable to related parties 35,000
Proceeds from issuance of secured note payable 299,000 500,000
Payments on convertible notes payable in cash (669)
Debt issuance costs (36,251) (53,712)
Net cash provided by financing activities 385,830 781,288
Net decrease in cash (3,525) (99,633)
Cash, beginning of year 3,550 127,493
Cash, end of period 25 27,860
Cash paid during the period for:    
Interest 1,000
Income taxes
Non Cash Investing and Financing Activities:    
Conversion of convertible notes and accrued interest to common stock 178,565 88,550
Exchange of convertible notes and accrued interest to new notes 25,000 42,896
Conversion of accrued interest to note payable $ 13,767