Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statement of Cash Flows (Unaudited)

v3.7.0.1
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,151,104) $ (795,621)
Adjustments to reconcile net loss to net cash used by operations:    
Depreciation and amortization 22,852 48,408
Restricted shares issued for outside services 209,600 47,667
Restricted shares issued for employee services 117,000
Amortization of stock option and restricted stock unit grants 145,718 305,408
Amortization of prepaid expenses via common stock 124,487
Change in fair value of derivative liabilities (676,543)
Change in fair value of convertible bridge notes 625,277
Amortization of debt issuance costs 1,250 31,302
Amortization of preferred stock discount 69,323 68,261
(Gain) loss on extinguishment of liabilities (358,145) 31,696
Changes in operating assets and liabilities    
Increase in accounts receivable (19,550)
(Increase) decrease in prepaid expenses and other current assets (892) 15,420
Increase (decrease) in accounts payable and accrued expenses (31,699) 283,320
Increase in deferred revenue and license deposits 50,000
Net cash used in operating activities (487,370) (349,195)
CASH FLOWS FROM INVESTING ACTIVITIES    
Expenditures for property and equipment (4,013)
Deposit paid to ETS (75,000)
Net cash used in financing activities (75,000) (4,013)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payment of capitalized leases (600) (3,871)
Proceeds from note payable net of issuance costs 173,709
Proceeds from notes payable - related party 18,100 85,700
Proceeds from sale of redeemable preferred stock and common stock warrant 100,000
Proceeds from convertible bridge notes, net of issuance costs 1,435,000
Net cash provided by financing activities 1,452,500 355,538
NET INCREASE IN CASH 890,130 2,330
CASH - Beginning of period 3,330 1,012
CASH - End of period 893,460 3,342
SUPPLEMENTAL CASH FLOW DISCLOSURES:    
Payment of interest in cash 37,500 13,123
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Forgiveness of deferred salary by officer 112,797
Conversion of payables, accrued interest, notes payable and notes payable - related parties to debentures 191,908
Settlement of accounts payable and accrued expenses to 1,738,195 shares of common stock 260,679
Conversion of debentures to 490,476 shares of common stock 103,000
Reclassification of derivative liabilities to additional paid in capital at conversion of debentures 125,975
Accrual of contractual dividends on Series A convertible preferred stock 17,852 17,770
Reclassification of derivative liabilities to equity upon adoption of ASU 2017-11 213,042
Issuance of 100,000 shares of common stock for note payable issuance costs 26,000
Settlement of accounts payable to 187,919 shares of common stock 49,859
Settlement of accounts payable with software, property and equipment and 50,000 shares of stock 49,299
Settlement of related party obligation - Cyclone $ 150,000