| Net Loss |
|
|
|
|
|
| Cash flows from operating activities: |
|
|
|
|
|
| Net loss |
|
|
|
|
|
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
| Loss on disposition of assets |
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
| Amortization of deferred financing costs |
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
|
| Preferred dividends – accrued |
|
|
|
|
|
| Provision for bad debts |
|
|
|
|
|
| Loss on sale of equipment |
|
|
|
|
|
| Common stock issued in connection with loan extension |
|
|
|
|
|
| Impairment of investment |
|
|
|
|
|
| Loss on change in fair value of debt derivative |
|
|
|
|
|
| Common stock issued in settlement of litigation |
|
|
|
|
|
| Note payable issued in settlement of litigation |
|
|
|
|
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
| Prepaid expenses and other |
|
|
|
|
|
| Restricted funds |
|
|
|
|
|
| Employee loans |
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
|
| Settlement payable |
|
|
|
|
|
| Deposits |
|
|
|
|
|
| Deferred rent |
|
|
|
|
|
| Unearned income |
|
|
|
|
|
| Net cash provided by (used in) operating activities |
|
|
|
|
|
|
|
|
| Cash from variable interest entity |
|
|
|
|
|
| Other current assets |
|
|
|
|
|
| (Increase) decrease in leased assets |
|
|
|
|
|
| Deposit |
|
|
|
|
|
| Deferred tax asset |
|
|
|
|
|
| Accounts payable and accrued liabilities |
|
|
|
|
|
| (Increase) decrease in lease liabilities |
|
|
|
|
|
| (Decrease) Increase in lease liabilities |
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
|
|
|
|
|
|
| Cash flows from investing activities: |
|
|
|
|
|
| Proceeds from sale of fixed assets |
|
|
|
|
|
| Payment of acquisition deposit |
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
|
|
| Net decrease in deposits |
|
|
|
|
|
| Net cash provided by (used in) investing activities |
|
|
|
|
|
| Net (payments) proceeds from related party line of credit |
|
|
|
|
|
| Proceeds from advances |
|
|
|
|
|
| Proceeds from notes payable, related party |
|
|
|
|
|
| Proceeds from common stock subscription |
|
|
|
|
|
| Proceeds from lines of credit |
|
|
|
|
|
| Proceeds from issuance of notes payable, net of financing costs |
|
|
|
|
|
|
Net cash provided by investing activities
|
|
|
|
|
|
|
|
|
| Cash flows from financing activities: |
|
|
|
|
|
| Payments on notes payable |
|
|
|
|
|
| Net increase (decrease) in cash and cash equivalents |
|
|
|
|
|
| Cash and cash equivalents, beginning of period |
|
|
|
|
|
| Cash and cash equivalents, end of period |
|
|
|
|
|
| Proceeds from issuance of convertible notes |
|
|
|
|
|
| Proceeds from sale of preferred stock |
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
|
|
|
| Cash, beginning of period |
|
|
|
|
|
| Cash, end of period |
|
|
|
|
|
| Supplemental disclosure of cash flow information: |
|
|
|
|
|
| Cash paid for interest |
|
|
|
|
|
| Cash paid during the period for taxes |
|
|
|
|
|
| Supplemental disclosure of cash flow information: |
|
|
|
|
|
| Note Payable addition from OID |
|
|
|
|
|
| Warrants issued for debt discount |
|
|
|
|
|
| Common shares issued for convertible notes - inducement |
|
|
|
|
|
| Line of Credit |
|
|
|
|
|
| Total common shares issued for convertible notes - inducement |
|
|
|
|
|
|
|
|
| Common stock issued in settlement of related party advances |
|
|
|
|
|
| Common stock issued in settlement of convertible note and related interest |
|
|
|
|
|
| Convertible Notes Payable |
|
|
|
|
|
| Notes Payable, Other Payables |
|
|
|
|
|
| Total common stock issued in settlement of convertible note and related interest |
|
|
|
|
|
| Common stock issued in settlement of related party line of credit |
|
|
|
|
|
| Common stock issued in connection with acquisition of patent |
|
|
|
|
|
| Common stock issued to acquire 10% interest in MedTech Diagnostics, LLC |
|
|
|
|
|
| Beneficial conversion feature on convertible note credited to additional paid-in-capital |
|
|
|
|
|
| Reclassification of derivative liability to additional paid-in-capital |
|
|
|
|
|
| Fair value of options issued to acquire management control of variable interest entity |
|
|
|
|
|
| Assets acquired from consolidation of variable interest entities |
|
|
|
|
|
|
|
|