XML 17 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (1,785,878) $ (1,223,905)
Adjustments to Reconcile Net loss to Net Cash Provided by (Used in) Operating Activities:    
Depreciation and amortization 36,355 34,781
Common stock issued for services 168,750 85,500
Common stock issued for loan guaranty 0 26,755
Gain on Debt Settlement, net 0 (2,355)
Compensation expense related to grant of stock options 8,684 78,891
Gain on debt extinguishment 0 (107,081)
Amortization of debt issue costs   800
Amortization of debt discount 560,900 805
Changes in assets and liabilities: (Increase) decrease in:    
Accounts receivable (683,413) 730,749
Prepaid expenses and other current assets (52,001) 6,932
Inventory, net 1,468,797 (389,936)
Deposits 49,590 (1,810)
Increase (decrease) in:    
Accounts payable 485,973 96,190
Accrued expenses 25,763 172,232
Convertible note payable issued in lieu of salary - related party 25,000 60,000
Sales tax payable 53,195 (36,134)
Deferred revenue (6,790) 14,844
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 354,925 (452,742)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment 0 (3,220)
Funding of patent costs (44,858) (1,837)
NET CASH USED IN INVESTING ACTIVITIES (44,858) (5,057)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from sale of common stock 290,000 245,000
Payments of offering costs related to sale of common stock (12,000) (3,600)
Borrowings (Repayments) on line of credit, net (810,767) 500,000
Payments of loan offering costs 0 (9,655)
Payments of deferred equity offering costs (40,416) 0
Repayments on notes payable (6,000) (6,000)
Repayments on auto loan (5,684) (4,608)
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (584,867) 721,137
NET (DECREASE) INCREASE IN CASH (274,800) 263,338
CASH AT BEGINNING OF PERIOD 403,475 8,568
CASH AT END OF PERIOD 128,675 271,906
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Shares issued for debt conversion 0 704,709
Recording of debt discount $ 243,380 $ 0