XML 17 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Cash flows from operating activities:    
Net loss $ (747,990) $ (937,730)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 5,786 5,723
Bad debt expense 6,727 12,166
Amortization of deferred financing costs 40,030 1,415
Amortization of beneficial conversion option 124,147
Stock issued for services 57,500 62,500
Stock options compensation 66,186 90,351
Note conversion warrant expense 137,970
Note offer warrant expense 52,951
Changes in operating assets and liabilities:    
Accounts receivable (62,596) (76,491)
Prepaid expenses and other current assets (42,093) (123,364)
Accounts payable and accrued expenses (63,775) (97,012)
Other long-term liabilities - related parties 10,969 (12,852)
Deferred interest expense (2,238) 15,940
Deferred revenues (84,137) (158,606)
Total adjustments 109,457 (142,260)
Net cash used in operating activities (638,533) (1,079,990)
Cash flows from investing activities:    
Purchases of property and equipment (6,428) (3,011)
Net cash used in investing activities (6,428) (3,011)
Cash flows from financing activities:    
Sale of Common Stock 559,285
Exercise of stock options 3,500
Payment of deferred financing costs (103,328)
Proceeds from notes payable 560,000
Repayment of notes payable (177,362) (120,000)
Repayment of notes payable - related parties (18,678) (75,060)
Net cash provided by financing activities 260,632 367,725
Net increase (decrease) in cash (384,329) (715,276)
Cash - beginning of period 689,946 1,117,118
Cash - end of period 305,617 401,842
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest and taxes 75,657 28,475
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