XML 20 R7.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidated Statements of Cash Flow - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2018
Mar. 31, 2019
Dec. 31, 2017
Cash flows from operating activities:      
Net (Loss) $ (1,797,228) $ (11,709,412) $ (5,788,901)
Adjustments to reconcile Net (Loss) to Net Cash provided by operations:      
Depreciation and amortization 72,258 599,863 148,860
Loss on vendor notes receivable foreclosure 1,279,921
Imputed interest 46,340
Debt discount amortization 151,856 356,250
Stock grants 106,563 703,030
Stock for services 22,350 454,625
Employee stock awards 482,624 1,172,974 160,000
Warrants for services and interest 125,000 113,188
Stock and warrants for promissory note conversion 358,800
Loss on purchase 2,118,154
Changes in Current Assets and Liabilities      
Vendor advances receivable 186,486
Accounts receivable (1,031,385) (131,113) (171,812)
Allowance for doubtful accounts (3,000) 106,320 26,046
Due to (from) related parties 4,257 (5,361) (18,461)
Inventories (612,693) (2,367,591) (928,762)
Prepaid expenses 101,114 215,489 183,181
Deposits (16,300) (12,734)
Accounts payable 2,572 1,440,879 418,898
Accrued liabilities 286,435 42,289 254,774
Net cash used in operating activities (2,279,783) (7,294,207) (3,279,367)
Cash flows from investing activities      
Purchase of equipment (507,181) (2,291,907) (304,188)
Jagemann Acquisition (7,000,000)
Purchase of patent (100,000) (250,000) (100,000)
Net cash used in investing activities (607,181) (9,541,907) (404,188)
Cash flow from financing activities      
Convertible note payment (300,000)
Note payment - related party (500,000) (960,000)
Insurance premium note payment (74,429) (191,275) (207,033)
Contingent consideration payment (50,000)
Convertible promissory note (1,575,000) 1,534,000
Sale of common stock 9,263,424 10,903,930 6,038,900
Purchase of common stock (124,000)
Common stock issued for exercised warrants   4,767,625
Collection of stock subscription 5,000   167,500
Common stock activity - founders shares (99,355)
Organizational and fundraising costs (1,137,211) (1,704,563) (179,750)
Net cash provided by financing activities 6,481,784 14,635,717 4,460,262
Net increase/(decrease) in cash 3,594,820 (2,200,397) 776,707
Cash, beginning of period 786,823 4,381,643 10,116
Cash, end of period 4,381,643 2,181,246 786,823
Supplemental cash flow disclosures      
Cash paid during the period for - Interest 240,523 9,105
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)
Issuance of common stock   7,381,846  
Note payable - related party 10,400,000
Acquired Intangible Assets (5,912,305)
Acquired Equipment (11,869,541)
Convertible promissory note (1,410,000)
Accrued Liabilities (52,065)
Convertible promissory note conversion 1,462,065
Vendor note receivable foreclosure      
Vendor notes receivable 1,305,079
Vendor advances receivable (96,552)
Accounts receivable (20,965)
Inventories (644,447)
Equipment (543,115)
Licensing agreement (125,000)
Issuance of common stock   125,000
Insurance premium note payment 167,456 321,966 213,913
Prepaid expense (167,456) (321,966) (213,913)
Common Stock   604
Additional paid-in-capital (604)
Prepaid legal services (224,000)
Issuance of common stock 224,000
Issuance of common stock 750,000
Patent acquisition (750,000)
Stock subscription receivable (5,000)
Additional paid-in-capital 5,000
Total non-cash investing and financing activities