Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities:    
Net Loss $ (3,970,844) $ (1,099,355)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Amortization of deferred financing costs 397,221 109,315
Financing costs 563,300
Depreciation expense 138,012 109,581
Amortization of original issue discount 45,673 54,672
Payment in kind interest-senior debt 84,065 80,684
Stock incentive expense to investor 35,186
Stock compensation expense 214,150
Recovery of bad debts (33,837)
Change in fair value of warrant derivative liability 2,199,700
Changes in operating assets and liabilities:    
Accounts receivable (2,931,459) (1,254,109)
Other current assets (484,117) (474,177)
Due to related party 90,388
Accounts payable and accrued liabilities 273,902 349,883
Net cash (used in) operating activities (3,413,846) (2,088,320)
Cash flows from investing activities:    
Purchases of property and equipment (971,618) (14,619)
Restricted cash account 2,252,522
Net cash (used in) provided by investing activities (971,618) 2,237,903
Cash flows from financing activities:    
Proceeds from issuance of notes payable 2,946,945
Payments on notes payable (344,763) (263,838)
Proceeds from issuance of notes payable-related parties 96,080
Payments on notes payable-related parties (32,325)
Payment of deferred financing costs (260,000)
Proceeds for shares to be issued 615,000
Net proceeds from sale of common stock 19,000
Net cash provided by (used in) financing activities 2,976,182 (200,083)
Net change in cash (1,409,282) (50,500)
Cash, beginning of period 1,411,612 205,133
Cash, end of period 2,330 154,633
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for interest 734,224 459,592
Non-cash financing activities:    
Notes payable issued to finance equipment purchases 164,780
Common stock shares issued for notes payable and other debt 38,639
Issuance of notes to settle accrued litigation 12,535 146,000
Issuance of notes to settle accounts payable 123,148
Accrued dividends, preferred stock 19,891 19,890
Preferred shares issued investor incentive 533
Common shares issued to senior lender 2,568,008
Common shares issued to employees under employment agreement for future services 3,043,642
Common shares issued to consultants $ 331,619