XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities    
Net loss $ (8,409,213) $ (7,145,868)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock option compensation expense 984,157 801,716
Common stock issued for interest and fees for services from consultants 1,162,919 759,988
Interest expense related to amortization of the discount on convertible notes payable 2,212,612 2,315,396
Debt conversion expense 275,534
Loss on extinguishment of debt 578,312
Deferred offering cost expense 19,059 464
Bad debt expense 1,000 2,500
Depreciation and amortization expense 36,302 21,086
Changes in assets and liabilities:    
Accounts receivable (19,006) (48,149)
Inventory 7,779 (4,838)
Prepaid expenses and other current assets (42,856) (42,734)
Accounts payable and accrued expenses 142,113 345,844
Officer bonus (80,000)
Net cash used in operating activities (3,051,288) (3,074,645)
Cash flows from investing activities    
Equipment and Leasehold improvements (42,656) (9,000)
Net cash used in investing activities (42,656) (9,000)
Cash flows from financing activities    
Proceeds from convertible notes and notes payable 880,000 1,266,200
Proceeds from line of credit 430,000 250,000
Proceeds from sale of Clyra shares 750,000
Proceeds from notes payable conversion inducement 356,781
Proceeds from warrant exercise-price reduction 148,854
Proceeds from sale of stock to Lincoln Park Capital 826,279 22,500
Purchase of Clyra shares (40,000)
Proceeds from exercise of warrants 153,000
Net cash provided by financing activities 2,641,914 2,401,700
Effect of foreign currency translation (4,885) 23,743
Net change in cash and cash equivalents (456,915) (658,202)
Cash and cash equivalents at beginning of period 990,457 1,910,153
Cash and cash equivalents at end of period 533,542 1,251,951
Supplemental disclosures of cash flow information    
Interest 5,489 6,731
Income taxes 5,719 5,350
Non-cash investing and financing activities:    
Fair value of warrants issued in conjunction with convertible notes payable 570,462 1,067,629
Deemed dividend 297,439 299,111
Cumulative effect of change in accounting 663,560
Common Stock Issued for Financing Commitments [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued 85,073
Conversion of Convertible Notes Issued with Original Issue Discount [Member]    
Non-cash investing and financing activities:    
Conversion of debt 10,000
Stock Issued for Line of Credit [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued 250,000
Stock Issued for Financing Fee, Lincoln Park [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued 206,000
Stock Issued for Equipment [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued 10,000
Stock Issued to CEO [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued 1,005
Stock Issued for Exercise of Stock Options [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued 1,677
Issuance of Clyra Shares [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued 411,455
Conversion of Convertible Notes Payable into Common Stock [Member]    
Non-cash investing and financing activities:    
Fair value of stock issued $ 5,930,143 $ 836,250