XML 35 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (3,598,780) $ (3,041,430)
Adjustments to Reconcile Net loss to Net Cash Used in Operating Activities:    
Depreciation and Amortization 62,839 69,381
Common Stock Issued for Loan Guaranty 0 68,250
Common Stock Issued for Services 237,500 141,750
Gain on Debt Settlement, net 0 (25,524)
Compensation Expense Related to Grant of Stock Options 111,572 220,084
Gain on Debt Extinguishment 0 (107,081)
Gain on Sale of Fixed Assets (16,260) 0
Amortization of Debt Discount 861,782 271,098
Amortization of Debt Issue Costs 0 800
Changes in assets and liabilities: (Increase) decrease in:    
Accounts Receivable (1,284,756) 1,155,118
Prepaid Expenses and Other Current Assets (230,669) 19,659
Inventory 1,241,040 (2,004,526)
Deposits 51,047 (1,810)
Increase (decrease) in:    
Accounts Payable 881,567 (386,322)
Accrued Expenses 162,246 146,185
Convertible Note Payable Issued in Lieu of Salary - Related Party 50,000 85,000
Sales Tax Payable 145 (50,135)
Deferred Revenue 758,271 2,191
NET CASH USED IN OPERATING ACTIVITIES (712,456) (3,437,312)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of Equipment (23,470) (23,895)
Sale of Equipment 50,267 0
Funding of Patent Costs (59,079) (2,470)
NET CASH USED IN INVESTING ACTIVITIES (32,282) (26,365)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from Sale of Common Stock 290,000 2,345,000
Payments of Offering Costs Related to Sale of Common Stock (12,000) (53,600)
Borrowings on Convertible Note Payable 0 1,500,000
Borrowings (Repayments) on Convertible Line of Credit, Net (190,000) 1,150,000
Payments on Line of Credit, Net 0 (1,000,000)
Repayments of Convertible Notes Payable (12,000) (12,000)
Borrowings (Repayments) on Notes Payable 750,000 (40,000)
Repayments of Auto Loan (10,685) (8,533)
Payments of Deferred Equity Offering Costs (195,028) 0
Payments of Loan Offering Costs (35,000) (22,283)
NET CASH PROVIDED BY FINANCING ACTIVITIES 585,287 3,858,584
NET INCREASE (DECREASE) IN CASH (159,451) 394,907
CASH AT BEGINNING OF YEAR 403,475 8,568
CASH AT END OF YEAR 244,024 403,475
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 163,555 73,409
Cash paid for tax 0 800
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Shares Issued for Debt Conversion 0 704,709
Recording of Debt Discount 840,291 715,829
Recording of Payment Premium on Note Payable 112,500 0
Shares Issued for Loan Guarantee - Related Party 0 68,250
Transfer of prepaid asset to inventory 30,272 21,168
Depreciation transferred to inventory 22,234 22,004
Prepaid insurance financed by a third party $ 0 $ 2,334