XML 19 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flow (Unaudited) - USD ($)
9 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:    
Net (Loss) $ (3,973,806) $ (3,268,093)
Adjustments to reconcile Net (Loss) to Net Cash provided by operations:    
Depreciation and amortization 329,478 129,060
Loss on vendor notes receivable foreclosure (135,000)
Imputed interest 46,340
Debt discount amortization 11,505
Stock grants 496,143
Stock for services 22,350 330,625
Employee stock awards 644,724 160,000
Warrants for services and interest 113,188
Gain on bargain purchase of assets (1,599,161)
Changes in Current Assets and Liabilities    
Accounts receivable 611,740 (173,893)
Allowance for doubtful accounts (9,000) 26,046
Due to (from) related parties (11,354) (18,461)
Inventories (1,546,301) (163,442)
Prepaid expenses 38,213 173,254
Deposits (39,115)
Accounts payable (113,389) 99,531
Accrued liabilities (66,413) 167,989
Net cash used in operating activities (5,204,386) (2,512,856)
Cash flows from investing activities    
Purchase of equipment (1,629,833) (268,171)
Purchase of patent (250,000) (100,000)
Net cash used in investing activities (1,879,833) (368,171)
Cash flow from financing activities    
Convertible note payment (300,000)
Note payment - related party (598,000)
Insurance premium note payment (99,907) (127,705)
Contingent consideration payment (50,000)
Convertible promissory note 1,534,000
Sale of common stock 3,591,030 4,688,025
Purchase of common stock (124,000)
Common stock issued for exercised warrants 4,767,625
Collection of stock subscription 167,500
Common stock activity - founders shares (99,355)
Organizational and fundraising costs (872,870) (162,750)
Net cash provided by financing activities 8,745,878 3,567,715
Net increase in cash 1,661,659 686,688
Cash, beginning of period 4,381,643 100,135
Cash, end of period 6,043,302 786,823
Supplemental cash flow disclosures    
Cash paid during the period for - Interest 11,976 7,808
Cash paid during the period for - Income taxes
Non-cash investing and financing activities:    
Additional paid-in-capital (11)
Common stock 11
Issuance of common stock 4,624,005
Contingent consideration payable 1,250,000
Patent acquisition (5,874,005)
Prepaid legal services (224,000)
Issuance of common stock 224,000
Notes payable - related parties 100,000
Issuance of common stock 750,000
Patent acquisitions (850,000)
Stock subscription receivable (5,000)
Additional paid-in-capital 5,000
Total non-cash investing and financing activities