XML 17 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
 9 Months Ended 12 Months Ended
Sep. 30, 2014
Sep. 30, 2016
Sep. 30, 2015
Cash Flows From Operating Activities:      
Net loss $ (737,727) $ (8,295,698) $ (2,902,268)
Adjustments to reconcile net loss to net cash used in operating activities:      
Amortization of debt issuance costs 14,000
Stock-based compensation expense 470,185 732,151 486,271
(Gain) loss on revaluation of derivative warrant liability (8,588) 838,219 (332,095)
Stock issued for services 150,000
Depreciation 1,343
Loss on abandoned trademarks 5,401
Changes in operating assets and liabilities, net of effect of acquired business:      
Prepaid expenses 9,174 (40,759) (60,000)
Accounts payable (66,320) 105,230 452,981
Accrued expenses 56,764 351,182 (52,057)
Accrued compensation 288,250
Accrued interest 79,067 7,009 7,500
Due to related party 281 (42,749) 14,252
Net Cash Used In Operating Activities (183,164) (5,900,421) (2,385,416)
Cash Flows From Investing Activities:      
Cash acquired in acquisition 255,748
Net Cash Used In Investing Activities 255,748
Cash Flows From Financing Activities:      
Proceeds from notes payable 500,000
Repayment of notes payable (600,000)
Proceeds from issuance of common stock 50,000
Net proceeds from private placement 1,630,834 5,427,688 1,509,493
Deferred offering costs (64,801)
Net Cash Provided by Financing Activities 1,680,834 5,262,887 1,509,493
Increase (Decrease) in Cash and Cash Equivalents 1,497,670 (381,786) (875,923)
Cash and Cash Equivalents - Beginning of Period   676,137 1,552,060
Cash and Cash Equivalents - End of Period 1,552,060 294,351 676,137
Supplemental Disclosures of Cash Flow Information and Non-cash Transactions:      
Interest paid 1,985
Income taxes paid
Fair value of warrants recorded as derivative warrant liability 1,459,531 1,198,564 768,435
Fair value of warrants issued for services 477,181
Reclassification of derivative warrant liability to additional paid-in capital 1,093,765 1,148,328
Conversion of promissory notes and accrued interest into common stock 633,333
Conversion of convertible promissory notes and accrued interest into common stock 1,836,813
Conversion of subordinated convertible promissory note and accrued interest into common stock $ 394,245