XML 1059 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENT OF CASH FLOW - USD ($)
3 Months Ended 12 Months Ended
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2017
Dec. 31, 2016
Dec. 31, 2017
Cash flows from operating activities:          
Net (Loss) $ (1,780,826) $ (1,797,228) $ (802,852) $ (155,024) $ (5,788,901)
Adjustments to reconcile Net (Loss) to Net Cash provided by operations:          
Debt discount amortization   0   18,750 356,250
Depreciation and amortization 88,692 72,258 35,277 0 148,860
Loss on vendor notes receivable foreclosure   0   0 1,279,921
Founders shares issued as consulting fees   0   14,934 0
Stock issued for services   0   0 454,625
Warrants for services and interest   125,000   0 113,188
Employee stock awards 319,375 482,624 0 0 160,000
Stock Grants 111,402 106,563 0 0  
Imputed interest   0   0 46,340
Changes in Current Assets and Liabilities          
Vendor notes receivable   0   (1,550,000) 0
Vendor advances receivable   0   (89,934) 186,486
Accounts receivable 388,386 (1,031,385) (210,129) 0 (171,812)
Allowance for doubtful accounts (3,000) (3,000) 0 0 26,046
Due from related parties 996 4,257 0 0 (18,461)
Inventories (718,232) (612,693) (56,792) (219,105) (928,762)
Prepaid expenses 115,123 101,114 36,840 0 183,181
Deposits (132,178) (16,300) 0 0 0
Accounts payable (61,293) 2,572 30,010 57,995 418,898
Accrued liabilities (102,864) 286,435 14,689 0 254,774
Net cash used in operating activities (1,774,419) (2,279,783) (952,957) (1,922,384) (3,279,367)
Cash flows from investing activities:          
Purchase of equipment (566,364) (507,181) (856) 0 (304,188)
Patent   (100,000)   0 (100,000)
Net cash used in investing activities (566,364) (607,181) (856) 0 (404,188)
Cash flows from financing activities:          
Convertible note payable   (1,575,000)   1,500,000 0
Convertible note payment 0 0 (100,000) 0 (300,000)
Note payments - related party 0 0 (297,960) (75,000) (960,000)
Insurance premium note payments (30,134) (74,429) (39,223) 0 (207,033)
Sale of common stock 3,247,030 9,263,424 1,335,625 732,500 6,038,900
Common stock issued for exercised warrants 2,354,125   0    
Collection of stock subscription   5,000   0 167,500
Common stock activity - founder shares   0   0 (99,355)
Organization and fund raising costs (545,359) (1,137,211) 0 (225,000) (179,750)
Net cash provided by financing activities 5,025,662 6,481,784 898,442 1,932,500 4,460,262
Net increase in cash 2,684,879 3,594,820 (55,371) 10,116 776,707
Cash, beginning of period 4,381,643 786,823 100,135 0 10,116
Cash, end of period 7,066,522 4,381,643 44,764 10,116 786,823
Supplemental Cash Flow Information          
Cash paid during the period for Interest 1,497 0 4,616 0 9,105
Cash paid during the period for Income taxes 0 0 0 0 0
Vendor note receivable foreclosure          
Vendor notes receivable   0   0 1,305,079
Vendor advances receivable   0   0 (96,552)
Accounts receivable   0   0 (20,965)
Inventories   0   0 (644,447)
Equipment   0   0 (543,115)
Vendor notes receivable   0   (1,035,000) 0
Licensing Agreement   0   (125,000) (125,000)
Issuance of common stock   0   0 125,000
Insurance premium note payable   167,456   0 213,913
Prepaid expenses   (167,456)   0 (213,913)
Common stock (11) 0 0 0 604
Additional paid-in-capital $ 11 0 $ 0 0 (604)
Prepaid legal services   0   0 (224,000)
Issuance of common stock   0   125,000 224,000
Notes payable - related party       1,035,000 0
Issuance of common stock   0   0 750,000
Patent acquisitions   0   0 (750,000)
Stock subscription receivable   0   (167,500) (5,000)
Additional paid-in-capital   $ 0   $ 167,500 $ 5,000