XML 22 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Operating activities    
Net loss $ (1,230,094) $ (1,441,217)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 34,373 36,640
Loss on sale of fixed assets 2,248
Provision for obsolete and slow moving inventory 139,033 17,108
Compensation expense on stock-based arrangements with employees, consultants, vendors and investors 41,752 95,733
Changes in operating assets and liabilities:    
Accounts receivable (10,725) (143,746)
Inventories 142,312 118,221
Prepaid expenses and other current assets (13,908) (31,853)
Accounts payable 39,108 73,742
Accrued liabilities 30,559 13,401
Sales incentives 99,128
Deferred compensation 23,177 (6,759)
Net cash used in operating activities (703,037) (1,268,730)
Investing activities    
Capitalized patent costs (76,731) (109,732)
Proceeds from sale of equipment 3,000
Purchases of equipment (27,845) (3,180)
Net cash used in investing activities (101,576) (112,912)
Financing activities    
Proceeds from issuance of notes payable to stockholders 875,000 1,363,732
Repayment of notes payable to stockholders (50,000) (100,000)
Proceeds from stockholder loan 25,000 100,000
Payment of capital lease obligations (3,755) (3,755)
Net cash provided by financing activities 846,245 1,359,977
Net increase / (decrease) in cash 41,632 (21,665)
Cash at beginning of year 12,806 34,471
Cash at end of year 54,438 12,806
Supplemental cash flow information    
Cash paid for interest 238,595 330,164
Cash paid for taxes
Noncash investing and financing activities    
Forgiveness of note payable and accrued interest - related party 52,664
Conversion of note payable Stockholder to common stock $ 6,100,000