XML 15 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
OPERATING ACTIVITIES    
Net Loss $ (2,559,680) $ (1,815,373)
Noncash Expenses:    
Depreciation and Amortization 95,574 91,651
Stock Based Compensation 594,915 307,445
Loss on Write-off of Asset 36,733
(Gain) on Change in Derivative Balance (93,206)
Original Issue Discount Amortization 49,589
Debt Discount Amortization 56,441
Change in assets and liabilities:    
Accounts Receivable 41,028 52,769
Interest Receivable 38,139
Inventory 47,100 (40,586)
Prepaid Assets (9,613) (1,120)
Accounts Payable 187,495 25,430
Deferred Revenue 34,026 35,680
Accrued Expenses 21,764 40,220
NET CASH USED IN OPERATING ACTIVITIES (1,472,519) (1,291,060)
INVESTING ACTIVITIES    
Purchase of Property and Equipment (41,968) (11,380)
Purchase of Intangible Assets (60,147) (22,054)
Advance of Funds for Note Receivable (762,034)
Proceeds from Note Receivable 632,197
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 530,082 (795,468)
FINANCING ACTIVITIES    
Gross Proceeds from issuance of Common Stock and Warrants 2,040,100 5,823,300
Offering Costs Paid (443,700) (750,664)
NET CASH PROVIDED BY FINANCING ACTIVITIES 2,946,400 5,072,636
NET CHANGE IN CASH FOR PERIOD 2,003,963 2,986,108
CASH AT BEGINNING OF PERIOD 1,515,674 398,391
CASH AT END OF PERIOD 3,519,637 3,384,499
Noncash investing & financing activities disclosure:    
Conversion of Convertible Debt for Stock (50,000)
Other noncash operating activities disclosure:    
Issuance of Common Stock for services 252,264 51,408
Disclosure of cash paid for:    
Interest 8,761 50,418
Income Taxes
Series B Convertible Preferred and Warrants [Member]    
FINANCING ACTIVITIES    
Proceeds from issuance of Convertible Preferred & Warrants 1,000,000
Series C Convertible Preferred and Warrants [Member]    
FINANCING ACTIVITIES    
Proceeds from issuance of Convertible Preferred & Warrants $ 350,000