XML 15 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
OPERATING ACTIVITIES    
Net Loss $ (1,170,876) $ (979,645)
Noncash Expenses:    
Depreciation and Amortization 47,321 46,148
Stock Based Compensation 161,522 139,632
Loss on Write-off of Asset 36,733
Gain/Loss on Change in Derivative Balance (93,206)
Original Issue Discount Amortization 24,658
Debt Discount Amortization 56,441
Change in assets and liabilities:    
Accounts Receivable 32,343 130,882
Interest Receivable 22,438
Inventory 76,324 (13,732)
Prepaid Assets (1,938) 7,039
Accounts Payable 164,930 167,845
Deferred Revenue 24,351 35,680
Accrued Expenses (5,396) 36,665
NET CASH USED IN OPERATING ACTIVITIES (612,249) (440,553)
INVESTING ACTIVITIES    
Purchase of Property and Equipment (16,565) (33,000)
Purchase of Intangible Assets (39,542) (17,441)
Advance of Funds for Note Receivable   (500,000)
Proceeds from Note Receivable 500,000
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 443,894 (550,441)
FINANCING ACTIVITIES    
Gross Proceeds from issuance of Common Stock and Warrants 5,823,300
Offering Costs Paid (597,651)
NET CASH PROVIDED BY FINANCING ACTIVITIES 5,225,649
NET CHANGE IN CASH FOR PERIOD (168,355) 4,234,655
CASH AT BEGINNING OF PERIOD 1,515,674 398,391
CASH AT END OF PERIOD 1,347,319 4,633,046
Other noncash operating activities disclosure:    
Issuance of Common Stock for services 40,000 51,408
Disclosure of cash paid for:    
Interest 20,114
Income Taxes