XML 18 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash flows from operating activities    
Net loss $ (1,957,220) $ (4,476,200)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 259,895 276,346
Loss on disposal of property and equipment 0 1,213
Stock-based compensation expense 957,711 583,847
Stock issued for services 71,250 0
Write-off of deferred financing costs 67,664 86,736
Amortization of deferred rent related to lease incentives (95,249) (95,248)
Amortization of debt discount 155,996 124,797
Accretion and amortization on available for sale investments 0 1,792
Loss from equity-method investment in SAVSU 707,208 0
(Increase) Decrease in    
Accounts receivable, trade (159,851) (381,717)
Inventories (103,274) (69,124)
Prepaid expenses and other current assets (101,479) (29,692)
Increase (Decrease) in    
Accounts payable (227,732) 361,900
Accrued compensation and other current liabilities 138,885 (107,586)
Accrued interest 152,143 39,524
Deferred rent (63,836) 24,541
Net cash used in operating activities (197,889) (3,658,871)
Cash flows from investing activities    
Sales of available-for-sale investments 0 1,650,000
Costs associated with internal use software development 0 (857,453)
Purchase of property and equipment (91,443) (130,118)
Net cash provided by (used in) investing activities (91,443) 662,429
Cash flows from financing activities    
Proceeds from related party debt 1,000,000 2,000,000
Payments on equipment loan (10,628) 0
Payments on capital lease obligations (7,631) 0
Payments related to preferred stock issuance (9,303) 0
Proceeds from exercise of common stock options and warrants 784,273 278,503
Deferred costs related to potential stock issuance (42,664) (86,736)
Net cash provided by financing activities 1,714,047 2,191,767
Net increase (decrease) in cash and cash equivalents 1,424,715 (804,675)
Cash and cash equivalents - beginning of period 1,405,826 2,173,258
Cash and cash equivalents - end of period 2,830,541 1,368,583
Non-cash investing and financing activities    
Costs incurred for capitalized internal use software not paid as of quarter end (amounts are included in liabilities) 0 109,500
Stock issued for services provided in prior period included in liabilities at year-end 35,624 0
Preferred stock dividends accrued 106,250 0
Capital lease obligations incurred for purchases of equipment 52,327 0
Purchase of equipment with debt 39,243 0
Debt discount related to warrants 0 374,390
Series A Preferred Stock [Member]    
Non-cash investing and financing activities    
Preferred stock issued on conversion of related party note payable and accrued interest $ 4,250,000 $ 0