XML 17 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Statements of Cash Flows - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Dec. 31, 2016
OPERATING ACTIVITIES        
Net Loss $ (1,170,876) $ (979,645) $ (4,577,516) $ (2,196,834)
Noncash Expenses:        
Depreciation and Amortization 47,321 46,148 196,943 178,841
Stock Based Compensation 161,522 139,632 719,796 341,558
Loss on Write-off of Asset 36,733 13,161
Refund on Write-off of Asset     15,700
Gain/Loss on Change in Derivative Balance (93,206) 186,908 354,644
Original Issue Discount Amortization 24,658 88,442 20,114
Debt Discount Amortization 56,441 358,280 89,570
Change in assets and liabilities:        
Accounts Receivable 32,343 130,882 183,698 (8,014)
Interest Receivable 22,438    
Inventory 76,324 (13,732) (5,464) (167,112)
Prepaid Assets (1,938) 7,039 (16,957) 2,631
Accounts Payable 164,930 167,845 (11,291) 73,782
Deferred Revenue 24,351 35,680 32,365
Accrued Expenses (5,396) 36,665 24,529 53,593
NET CASH USED IN OPERATING ACTIVITIES (612,249) (440,553) (2,791,406) (1,962,314)
INVESTING ACTIVITIES        
Purchase of Property and Equipment (16,565) (33,000) (69,463) (22,494)
Purchase of Intangible Assets (39,542) (17,441) (70,997) (65,332)
Advance of Funds for Note Receivable   (500,000)    
Proceeds from Note Receivable 500,000    
Notes Receivable     (788,500)
Investment in Joint Venture     8,722
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 443,894 (550,441) (928,960) (79,104)
FINANCING ACTIVITIES        
Gross Proceeds from issuance of Common Stock and Warrants 5,823,300 5,823,300
Offering Costs Paid (597,651) (597,651)
Proceeds from issuance of Notes Payable     900,000
Payments on Notes Payable     (500,000)
Proceeds from exercise of Warrants     112,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 5,225,649 4,837,649 900,000
NET CHANGE IN CASH FOR PERIOD (168,355) 4,234,655 1,117,283 (1,141,418)
CASH AT BEGINNING OF PERIOD 1,515,674 398,391 398,391 1,539,809
CASH AT END OF PERIOD 1,347,319 4,633,046 1,515,674 398,391
Noncash investing and financing activities disclosure:        
Write-off of Derivative Liability     (280,114)
Conversion of Convertible Debt for Stock     (408,556)
Other noncash operating activities disclosure:        
Issuance of Common Stock for services 40,000 51,408 75,578 152,265
Disclosure of cash paid for:        
Interest 20,114 89,348
Income Taxes