XML 87 R60.htm IDEA: XBRL DOCUMENT v3.8.0.1
COMPARATIVE CONSOLIDATED FINANCIALS (Unaudited) (Details 1) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2016
Dec. 31, 2017
Cash flows from operating activities:        
Net (Loss) $ (1,797,228) $ (2,520,808) $ (155,024) $ (5,788,901)
Adjustments to reconcile Net (Loss) to Net Cash provided by operations:        
Debt discount amortization 0 356,250 18,750 356,250
Depreciation and amortization 72,258 11,343 0 148,860
Common stock issued for legal fees   124,000   124,000
Uncollectible vendor notes receivable   1,414,921    
Changes in Current Assets and Liabilities        
Vendor advances receivable 0 186,486 (1,550,000) 0
Accounts receivable 0 4,546 (89,934) 186,486
Other receivables   (2,465)    
Inventories (612,693) (765,320) (219,105) (928,762)
Prepaid expenses 101,114 9,927 0 183,181
Accounts payable   252,984    
Accounts payable 2,572 66,383 57,995 418,898
Accrued liabilities 286,435 86,785 0 254,774
Net cash used in operating activities (2,279,783) (766,511) (1,922,384) (3,279,367)
Cash flows from investing activities        
Purchase of equipment (507,181) (36,017) 0 (304,188)
Net cash used in investing activities (607,181) (36,017) 0 (404,188)
Cash flow from financing activities        
Note payment - related party 0 (362,000) (75,000) (960,000)
Insurance premium note payments (74,429) (79,328) 0 (207,033)
Sale of common stock 9,263,424 1,350,875 732,500 6,038,900
Organization and fundraising costs (1,137,211) (17,000) (225,000) (179,750)
Net cash provided by financing activities 6,481,784 892,547 1,932,500 4,460,262
Net increase in cash 3,594,820 90,019 10,116 776,707
Cash, beginning of period 786,823 10,116 0 10,116
Cash, end of period 4,381,643 100,135 10,116 786,823
Supplemental Cash Flow Information        
Cash paid during the period for Interest 0 0 0 9,105
Cash paid during the period for Income taxes 0 0 0 0
Vendor note receivable foreclosure -        
Vendor notes receivable 0 1,170,079 0 1,305,079
Vendor advances receivable 0 (96,552) 0 (96,552)
Accounts receivable 0 (20,965) 0 (20,965)
Inventories 0 (509,447) 0 (644,447)
Equipment 0 (543,115) 0 (543,115)
Other receivables   (20,811)    
Accounts payable   20,811    
Insurance premium note payable 167,456 180,761 0 213,913
Prepaid expenses (167,456) (180,761) 0 (213,913)
Common stock 0 601 0 604
Additional paid-in-capital $ 0 $ (601) $ 0 $ (604)