Quarterly report pursuant to Section 13 or 15(d)

CONSOLIDATED STATEMENT OF CASH FLOWS

v3.3.0.814
CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,991,461) $ (2,987,448)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 81,352 67,560
Amortization of intangible asset 178,571 267,856
Amortization of debt discount 43,980 130,701
Impairment of intangible asset 1,517,859  
Impairment of assets held for sale 84,999  
Impairment of goodwill   390,659
Gain (loss) on disposal of assets (51,505)  
Bad debt expense 5,148  
Non-cash expenses exchanged for services 25,500  
Stock-based compensation 84,178 209,854
Changes in operating assets and liabilities    
(Increase) decrease in receivables (2,363) (7,539)
(Increase) decrease in prepaid and other current assets 125,892 (12,468)
(Increase) decrease in inventory (19,379) (56,207)
(Increase) decrease in consigned inventory (38,963)  
Increase (decrease) in income taxes payable 75 75
Increase (decrease) in accounts payable 557 38,790
Increase (decrease) in accrued liabilities (36,591) (284,198)
Increase (decrease) in deferred revenue (35,665)  
Increase (decrease) in interest payable 98,970 6,300
Cash used in operating activities (825,836) (2,236,065)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment 1,399 25,719
Cash from acquisition of business   3,355
Cash used in investing activities (1,399) (22,364)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of unsecured notes payable   2,149,003
Proceeds from issuance of senior secured notes payable 753,000  
Repayment of senior subordinated notes payable   500,000
Proceeds from issuance of common shares, net 88,000  
Proceeds from issuance of preferred shares, net   509,963
Repayment of loan payable 19,902 31,667
Cash provided by (used in) financing activities 821,098 2,127,299
Net change in cash and cash equivalents (6,137) (131,130)
Cash and cash equivalents, beginning of period 21,234 186,864
Cash and cash equivalents, end of period $ 15,097 $ 55,734