XML 34 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENT OF CASH FLOW - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2016
Dec. 31, 2017
Cash flows from operating activities:      
Net (Loss) $ (1,797,228) $ (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 72,258 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 482,624 0 160,000
Stock Grants 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 (1,031,385) 0 (171,812)
Allowance for doubtful accounts (3,000) 0 26,046
Due from related parties 4,257 0 (18,461)
Inventories (612,693) (219,105) (928,762)
Prepaid expenses 101,114 0 183,181
Deposits (16,300) 0 0
Accounts payable 2,572 57,995 418,898
Accrued liabilities 286,435 0 254,774
Net cash used in operating activities (2,279,783) (1,922,384) (3,279,367)
Cash flows from investing activities:      
Purchase of equipment (507,181) 0 (304,188)
Patent (100,000) 0 (100,000)
Net cash used in investing activities (607,181) 0 (404,188)
Cash flows from financing activities:      
Convertible note payable (1,575,000) 1,500,000 0
Convertible note payment 0 0 (300,000)
Note payments - related party 0 (75,000) (960,000)
Insurance premium note payments (74,429) 0 (207,033)
Sale of common stock 9,263,424 732,500 6,038,900
Collection of stock subscription 5,000 0 167,500
Common stock activity - founder shares 0 0 (99,355)
Organization and fund raising costs (1,137,211) (225,000) (179,750)
Net cash provided by financing activities 6,481,784 1,932,500 4,460,262
Net increase in cash 3,594,820 10,116 776,707
Cash, beginning of period 786,823 0 10,116
Cash, end of period 4,381,643 10,116 786,823
Supplemental Cash Flow Information      
Cash paid during the period for Interest 0 0 9,105
Cash paid during the period for Income taxes 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 0 0 604
Additional paid-in-capital 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