XML 41 R7.htm IDEA: XBRL DOCUMENT v3.20.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Operating Activities:    
Net Loss $ (3,933,922) $ (3,598,780)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 40,500 62,839
Common stock issued for services 355,931 237,500
Gain on sale of fixed assets 0 (16,260)
Compensation expense related to grant of stock options 48,915 111,572
Amortization of debt discount 526,423 861,782
Provision for doubtful accounts 2,429 0
(Increase) decrease in:    
Accounts receivable 523,739 (1,284,756)
Prepaid expenses and other current assets (468,313) (230,669)
Inventory (110,455) 1,241,040
Deposits 48,672 51,047
Increase (decrease) in:    
Accounts payable (883,238) 881,567
Accrued expenses (276,284) 162,246
Convertible note payable issued in lieu of salary - related party 35,417 50,000
Sales tax payable 6,022 145
Deferred revenue (742,176) 758,271
Net cash used in operating activities (4,826,340) (712,456)
Investing Activities:    
Purchase of equipment (32,840) (23,470)
Sale of equipment 0 50,267
Funding of patent costs (76,746) (59,079)
Net cash used in investing activities (109,586) (32,282)
Financing Activities:    
Proceeds from sale of common stock 0 290,000
Payments of offering costs related to sale of common stock 0 (12,000)
Borrowings (repayments) on convertible line of credit, net (960,000) (190,000)
Repayments of convertible notes payable, net (1,650,616) (12,000)
Borrowings (repayments) of note payable (862,500) 750,000
Repayments of auto loan (10,504) (10,685)
Payments of loan offering costs 0 (35,000)
Payments of equity offering costs (1,175,851) (195,028)
Fractional share payments (171) 0
Proceeds from issuance of common stock and warrants, pursuant to public offering 13,201,000 0
Net cash provided by financing activities 8,541,358 585,287
Net increase (decrease) in cash 3,605,432 (159,451)
Cash at beginning of year 244,024 403,475
Cash at end of year 3,849,456 244,024
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 364,095 163,555
Cash paid for taxes 3,100 0
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Recording of debt discount 3,967 840,291
Transfer of prepaid asset to inventory 576,698 30,272
Recording of right of use asset and corresponding liability 872,897 0
Depreciation capitalized into inventory 25,761 22,234
Reclassification of deferred equity offering costs to APIC 195,028 0
Recording of payment premium on note payable $ 0 $ 112,500