XML 16 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities:    
Net loss $ (448,709) $ (535,765)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 3,006 2,956
Bad debt expense 2,976
Amortization of deferred financing costs 19,699 708
Amortization of beneficial conversion option 59,908
Stock issued for services 57,500 62,500
Stock options compensation 28,883 67,193
Note conversion warrant expense 137,970
Note offer warrant expense 52,951
Changes in operating assets and liabilities:    
Accounts receivable 110,009 54,295
Prepaid expenses and other current assets 61,333 29,579
Accounts payable and accrued expenses (30,782) (68,489)
Other long-term liabilities - related parties 5,484 (12,852)
Deferred interest expense (1,161) 8,198
Deferred revenues (126,475) (127,506)
Total adjustments (99,353) (13,196)
Net cash used in operating activities (548,062) (548,961)
Cash flows from investing activities:    
Purchases of property and equipment 6,429
Net cash used in investing activities (6,429)
Cash flows from financing activities:    
Sale of Common Stock 559,285
Exercise of stock options 3,500
Payment of deferred financing costs (103,326)
Proceeds from notes payable 560,000
Repayment of notes payable (87,971) (60,000)
Repayment of notes payable - related parties (9,223) (66,501)
Net cash provided by financing activities 359,480 436,284
Net increase (decrease) in cash (195,011) (112,677)
Cash - beginning of period 689,946 1,117,118
Cash - end of period 494,935 1,004,441
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest and taxes 36,956 20,294
Supplemental disclosure of non-cash financing activities:    
Accrued interest notes payable converted to equity 35,038
Discount on notes payable for beneficial conversion feature 248,522
Notes payable conversion warrant expense 113,762
Notes payable conversion underwriting warrant expense 24,207
Notes payable converted to equity $ 135,000