XML 18 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (1,523,721) $ (1,373,536) $ (1,833,728) $ (1,785,114)
Adjustments to reconcile net loss to net cash and cash equivalents used by operating activities:        
Depreciation 65,853 58,627 78,457 76,860
Common stock issued for services 633,908 337,469 565,569 286,575
Common stock issued from employee stock plan 37,069 44,738 75,415 0
Common stock issued for interest expense 0 366,400 366,400 0
Original issue discount on convertible note payable 15,800 0 0 0
Amortization of debt discount 0 15,000 20,950 0
Derivative expense 155,126 0 0 0
Loss on sale of equipment 12,362 0 9,530 0
Allowance for doubtful accounts 0 0 17,450 0
Loss on sale of equipment to related party 0 4,249 0 42,987
(Increase) decrease in:        
Accounts receivable 17,925 (59,470) (4,640) 112,070
Inventories 12,016 5,614 5,828 (63,085)
Prepaid expenses and other current assets (172) 46,965 46,968 (33,422)
Increase (decrease) in:        
Accounts payable and accrued expenses 235,652 (28,889) 85,530 371,243
Payable to related parties 6,091 89,984 78,494 4,000
Net cash used by operating activities (332,091) (492,849) (487,777) (987,886)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Acquisition of leasehold improvement with due to related party 0 0 29,064 0
Payment to related party for leasehold improvement (6,000) 0 (29,064) 0
Proceeds from sale of property 38,361 0    
Acquisition of property and equipment (55,683) (6,196) (11,284) (35,414)
Net cash used by investing activities (23,322) (6,196) (11,284) (35,414)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from issuance of common stock 70,000 0 0 65,000
Proceeds from convertible note payable 125,000 85,000 79,050 0
Repayment on convertible note payable 0 (100,000) (100,000) 0
Common stock issued from exercise of options 0 0 0 150
Proceeds from advances from related party 0 130,050 130,050 600,000
Proceeds from issuance of notes payable to related party 184,000 405,000 405,000 0
Proceeds from reverse acquisition 0 0 0 180,854
Net cash provided by financing activities 377,874 492,050 483,600 846,004
Net change in cash and cash equivalents 22,461 (6,995) (15,461) (177,296)
Payment on due to related parties 0 (28,000) (30,500) 0
Payment on long-term debt (1,126) 0    
Cash and cash equivalents, beginning of the year 28,417 43,878 43,878 221,174
Cash and cash equivalents, end of the year 50,878 36,883 28,417 43,878
SUPPLEMENTAL CASH FLOW INFORMATION:        
Cash paid for interest 0 5,000 5,000 48
Cash paid for income taxes 0 0 0 0
NON-CASH FINANCING AND INVESTING ACTIVITIES:        
Common stock issued for acquisition of property 0 50,723 50,723 0
Consolidation of notes payable to related party, including accrued interest 0 153,400 153,400 0
Common stock issued for deferred offering cost 0 240,900 0 0
Common stock issued to related party for leasehold improvement 17,649 0 50,723  
Acquisition of equipment with long-term debt 21,794      
Common stock issued to settle related party accrued expense 446,625      
Common stock issued from conversion of payable to related party 0 0 0 600,000
Common stock issued in reverse acquisition and recapitalization 0 0 0 48,830
Prepaid expenses 0 0 0 (3,434)
Property and equipment 0 0 0 (95,860)
Accumulated depreciation 0 0 0 44,332
Deposits 0 0 0 (841)
Accounts payable $ 0 $ 0 $ 0 $ 6,973