XML 19 R5.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
Cash flows from operating activities    
Net loss $ (1,311,259) $ (443,073)
Adjustments to reconcile net loss to net cash used in operating activities:    
Provision for employee advance reserve 2,143
Depreciation and amortization 125,148 138,157
Stock-based compensation 213,860 258,114
Gain on settlement of accounts payable (55,432) (105,764)
Amortization of debt discount 13,778 98,134
Changes in operating assets and liabilities:    
Accounts receivable (6,107) 20,898
Inventories - finished goods (35,045) (28,458)
Prepaid expenses and other current assets (23,370) (32,768)
Accounts payable - trade 480,921 (167,259)
Accounts payable - related parties (862) (44,314)
Accrued expenses and other current liabilities 370,757 (98,618)
Deferred revenue (5,017)
Net cash used in operating activities (227,611) (407,825)
Cash flows from investing activities    
Change in restricted cash (16,704) 36,077
Capital expenditures (3,648) (5,539)
Website development costs (18,125)
Net cash (used in) provided by investing activities (20,352) 12,413
Cash flows from financing activities    
Principal payments on equipment leases payable (46,143) (47,665)
Proceeds from exercise of common stock options 1,817
Proceeds from issuance of notes payable 308,911
Repayment of notes payable - related parties (23,889) (37,700)
Net cash provided by (used in) financing activities 240,696 (85,365)
Net decrease in cash (7,267) (480,777)
Cash - beginning of period 11,217 506,019
Cash - end of period 3,950 25,242
Cash paid for:    
Interest 69,870 58,416
Non-cash investing and financing activities:    
Issuance of Series B preferred stock for settlement of accrued dividends 319,854 298,918
Warrants issued as debt discount in connection with notes payable 15,500 41,300
Accrual of contractual dividends on Series B convertible preferred stock 256,675 239,882
Cashless exercise of common stock purchase warrants 2,647
Conversion of accounts payable to common stock $ 698,594