XML 110 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities:    
Net income / (loss) $ (113,650) [1] $ 83,539
Adjustments to reconcile net income / (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 63,392 82,330
Additional interest expense on convertible debt 60,608 0
Gain on forgiveness of debt 0 (50,646)
Bad debt expense 12,558 [1] 8,913
Recognition of vesting stock option expense 17,278 0
Income from equity method investment (10,906) [1] 0
Common stock issued for services 0 60,250
(Gain) on change in fair value of derivative liabilities 0 (44)
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable (91,457) (78,917)
(Increase) decrease in inventory 262,886 (472,451)
(Increase) decrease in prepaids and other assets (16,831) (31,880)
Increase (decrease) in accrued royalties (185,877) (44,405)
Increase (decrease) in accounts payable (26,675) (37,831)
Increase (decrease) in accounts payable related parties (36,956) (71,813)
Increase (decrease) in accrued liabilities 250,433 36,970
Increase (decrease) in accrued interest payable 6,986 104,482
Net cash flows provided by (used in) operating activities 191,789 (411,503)
Cash flows from investing activities:    
Purchase of property and equipment (8,482) (126,453)
Net cash flows used in investing activities (8,482) (126,453)
Cash flows from financing activities:    
Payments on capital lease obligation 0 (3,422)
Payments on debt 0 (190,838)
Cash proceeds from sale of series C preferred stock 0 50,050
Net cash flows used in financing activities 0 (144,210)
Net increase (decrease) in cash 183,307 (682,166)
Cash and cash equivalents, beginning of period 463,189 833,480
Cash and cash equivalents, end of period 646,496 151,314
Cash paid during the period for:    
Interest 0 10,937
Income Taxes 0 0
Supplemental non-cash investing and financing activities:    
Equity method investment 1,948,511 0
Common stock issued for dividends on Series C Preferred Stock 15,007 137
Common stock issued for conversion of Series C Preferred Stock 85,561 8,000
Common stock issued for conversion of Related Party debt and interest $ 1,585,594 $ 0
[1] See Note 1, Principles of Consolidation for more information regarding the use of the equity method of accounting beginning September 1, 2018.