XML 19 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENT OF CASH FLOW - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2016
Dec. 31, 2017
Cash flows from operating activities:    
Net (Loss) $ (155,024) $ (5,788,901)
Adjustments to reconcile Net (Loss) to Net Cash provided by operations:    
Debt discount amortization 18,750 356,250
Depreciation and amortization 0 148,860
Loss on vendor notes receivable foreclosure 0 1,279,921
Founders shares issued as consulting fees 14,934 0
Stock issued for services 0 454,625
Warrants for services and interest 0 113,188
Employee stock awards 0 160,000
Imputed interest 0 46,340
Allowance for doubtful accounts 0 26,046
Changes in Current Assets and Liabilities    
Vendor notes receivable (1,550,000) 0
Vendor advances receivable (89,934) 186,486
Accounts receivable 0 (171,812)
Due from related parties 0 (18,461)
Inventories (219,105) (928,762)
Prepaid expenses 0 183,181
Accounts payable 57,995 418,898
Accrued liabilities 0 254,774
Net cash used in operating activities (1,922,384) (3,279,367)
Cash flows from investing activities:    
Purchase of equipment 0 (304,188)
Patent 0 (100,000)
Net cash used in investing activities 0 (404,188)
Cash flows from financing activities:    
Convertible note payable 1,500,000 0
Convertible note payment 0 (300,000)
Note payments - related party (75,000) (960,000)
Insurance premium note payments 0 (207,033)
Sale of common stock 732,500 6,038,900
Collection of stock subscription 0 167,500
Common stock activity - founder shares 0 (99,355)
Organization and fund raising costs (225,000) (179,750)
Net cash provided by financing activities 1,932,500 4,460,262
Net increase in cash 10,116 776,707
Cash, beginning of period 0 10,116
Cash, end of period 10,116 786,823
Supplemental Cash Flow Information    
Cash paid during the period for Interest 0 9,105
Cash paid during the period for Income taxes 0 0
Vendor note receivable foreclosure    
Vendor notes receivable 0 1,305,079
Vendor advances receivable 0 (96,552)
Accounts receivable 0 (20,965)
Inventories 0 (644,447)
Equipment 0 (543,115)
Vendor notes receivable (1,035,000) 0
Licensing Agreement (125,000) (125,000)
Issuance of common stock 0 125,000
Insurance premium note payable 0 213,913
Prepaid expenses 0 (213,913)
Common stock 0 604
Additional paid-in-capital 0 (604)
Prepaid legal services 0 (224,000)
Issuance of common stock 125,000 224,000
Notes payable - related party 1,035,000 0
Issuance of common stock 0 750,000
Patent acquisitions 0 (750,000)
Notes payable - related party   100,000
Patent acquisition   (100,000)
Stock subscription receivable (167,500) (5,000)
Additional paid-in-capital $ 167,500 $ 5,000