XML 16 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities    
Net loss $ (2,060,076) $ (1,644,393)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock option compensation expense 280,288 301,839
Common stock issued for interest and fees for services from consultants 261,409 173,150
Interest expense related to amortization of the discount on convertible notes payable 771,124 298,771
Bad debt expense 15,000
Change in derivative liability (265,600)
Amortization expense 7,924 2,730
Changes in assets and liabilities:    
Accounts receivable (9,442) 14,382
Inventories 9,818 5,462
Prepaid expenses and other current assets (143,293) (43,366)
Deposits (35,000)
Accounts payable and accrued expenses 36,596 (60,081)
Officer bonus (80,000)
Net cash used in operating activities (1,176,252) (986,506)
Cash flows from financing activities    
Proceeds from convertible notes 125,000 255,000
Proceeds from line of credit 175,000
Proceeds from exercise of warrants 153,000
Net cash provided by financing activities 453,000 255,000
Effect of foreign currency translation (11,376) (9,318)
Net change in cash and cash equivalents (734,628) (740,824)
Cash and cash equivalents at beginning of period 1,910,153 1,763,114
Cash and equivalents at end of period 1,175,525 1,022,290
Supplemental disclosures of cash flow information    
Income taxes 5,350 4,000
Non-cash investing and financing activities:    
Conversion of accounts payable into stock options 141,763 206,934
Fair value of warrants issued in conjunction with convertible notes payable 125,000 255,000
Settlement of accounts payable and interest in shares of common stock 261,409 173,150
Convertible notes into shares of common stock $ 400,000