XML 17 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 $ (36,743) $ (175,544)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 8,762 8,072
Compensation expense on stock-based arrangements with employees and consultants 10,341 10,880
Changes in operating assets and liabilities:    
Accounts receivable (150,082) (31,589)
Prepaid expenses and other current assets 6,874 (4,969)
Inventories (53,342) 121,227
Security deposits 850
Accounts payable 87,663 (37,998)
Sales incentives (99,128)
Deferred compensation (51,051) (19,226)
Accrued liabilities 4,099 (11,912)
Net cash used in operating activities (271,757) (141,059)
Investing activities    
Capitalized patent costs (20,192) (2,575)
Net cash used in investing activities (20,192) (2,575)
Financing activities    
Cash overdraft 38,449
Proceeds from issuance of notes payable to stockholders 200,000 200,000
Repayments of stockholders loan (50,000)
Payment of capital lease obligations (938) (939)
Net cash provided by financing activities 237,511 149,061
Net (Decrease) / Increase in cash and cash equivalents (54,438) 5,427
Cash and cash equivalents at beginning of period 54,438 12,806
Cash and cash equivalents at end of period 18,233
Supplemental cash flow information:    
Cash paid for interest 61,164 59,074
Cash paid for taxes
Supplemental disclosure of non-cash transactions:    
Forgiveness of stockholder loan and accrued interest $ 26,373