XML 19 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities:    
Net loss $ (1,359,337) $ (1,576,311)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 11,831 10,687
Bad debt expense 4,221 23,244
Loss on disposal of fixed assets 4,816
Amortization of deferred financing costs 132,296 2,832
Amortization of beneficial conversion option 252,623
Stock issued for services 65,625 62,500
Stock options compensation 153,420 137,878
Gain on retirement of debt (419,090)
Note conversion warrant expense 137,970
Note offer warrant expense 279,169 97,435
Changes in operating assets and liabilities:    
Accounts receivable (40,539) (65,713)
Prepaid expenses and other current assets (11,829) (104,099)
Accounts payable and accrued expenses (31,427) (24,628)
Deferred compensation (1,846)
Other long-term liabilities - related parties 28,872 (11,727)
Deferred interest expense (3,542) 21,984
Deferred revenues 38,511 27,267
Total adjustments 236,893 315,630
Net cash used in operating activities (1,122,444) (1,260,681)
Cash flows from investing activities:    
Purchases of property and equipment (12,624) (6,867)
Net cash used in investing activities (12,624) (6,867)
Cash flows from financing activities:    
Sale of Common Stock 559,285
Exercise of stock options 3,499
Payment of deferred financing costs (317,527) (53,029)
Proceeds from notes payable 2,320,000 315,000
Proceeds from notes payable - related parties 390,000 375,000
Repayment of notes payable (786,461) (266,573)
Repayment of notes payable - related parties (34,969) (92,806)
Net cash provided by financing activities 1,571,043 840,376
Net increase (decrease) in cash 435,975 (427,172)
Cash - beginning of period 689,946 1,117,118
Cash - end of period 1,125,921 689,946
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest and taxes 170,889 56,702
Supplemental disclosure of non-cash financing activities:    
Accrued interest notes payable converted to equity 35,039
Discount on notes payable for beneficial conversion feature 248,523 121,154
Discount on notes payable - related parties for beneficial conversion feature 144,231
Discount on notes payable for warrants 103,637
Discount on notes payable - related parties for warrants 61,801
Notes payable conversion warrant expense 113,762
Notes payable conversion underwriting warrant expense 24,207
Notes payable converted to equity $ 135,000