XML 17 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (1,011,607) $ (619,573)
Adjustments to Reconcile Net loss to Net Cash Provided by Operating Activities:    
Depreciation and amortization 18,071 17,475
Shares isued for services 140,625 30,375
Compensation expense related to grant of stock options 4,342 39,111
Gain on debt extinguishment 0 (107,081)
Amortization of debt discount 379,344 0
Amortization of debt issue costs 0 800
Changes in assets and liabilities: (Increase) decrease in:    
Accounts receivable (867,823) 693,263
Prepaid expenses and other current assets (176,887) (13,478)
Inventory 1,816,855 (54,231)
Deposits 46,800 0
Increase (decrease) in:    
Accounts payable 106,109 (174,968)
Accrued expenses (15,149) 150,429
Convertible note payable issued in lieu of salary - related party 12,500 47,500
Sales tax payable 34,823 (31,822)
Deferred revenue (21,865) 40,657
NET CASH PROVIDED BY OPERATING ACTIVITIES 466,138 18,457
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment 0 (3,219)
Funding of patent costs (27,222) (962)
NET CASH USED IN INVESTING ACTIVITIES (27,222) (4,181)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from sale of common stock 290,000 30,000
Payments of offering costs related to sale of common stock (12,000) (2,400)
Payments on line of credit, net (860,000) 0
Repayments on convertible notes payable (3,000) (3,000)
Repayments on auto loan (3,166) (2,276)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (588,166) 22,324
NET INCREASE (DECREASE) IN CASH (149,250) 36,600
CASH AT BEGINNING OF PERIOD 403,475 8,568
CASH AT END OF PERIOD 254,225 45,168
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 71,372 11,412
Cash paid for income tax 0 0
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Transfer of prepaid asset to inventory 30,272 21,168
Depreciation capitalized into inventory 5,508 5,481
Prepaid insurance financed by a third party 0 31,250
Shares issued for debt conversion 0 704,709
Recording of debt discount $ 212,420 $ 0