XML 20 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (718,499) $ (1,808,298)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 471,796 519,828
Bad debt expense 687,612 653,491
Share based compensation 109,690 159,058
Issuance of stock for compensation 70,000 336,000
Change in fair value of contingent consideration (48,035)
Loss on disposal of property and equipment 3,228
Non-cash interest expense 51,240 53,117
Change in assets and liabilities    
Accounts receivable 632,726 (3,206,920)
Other receivable (837,708)
Inventories 286,847 558,342
Prepaid expenses and other current assets (640,975) (299,219)
Accounts payable and accrued liabilities (224,452) 3,049,236
Deferred revenue (22,227) (16,785)
Net cash provided by (used in) operating activities 703,758 (884,665)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (52,438) (127,128)
Cash paid for acquisition of PhotoMedex, Inc. (5,000,000)
Net cash used in investing activities (52,438) (5,127,128)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payments of DermaWand asset purchase agreement (150,000) (150,000)
Proceeds from issuance of common stock, net of offering costs 6,982,930
Proceeds from exercise of options 55,559
Proceeds from note payable 145,000
Repayments of long-term debt to related party (324,113)
Payments of deferred consideration for asset acquisition (160,414) (14,583)
Proceeds from issuance of preferred stock 403,200
Net cash (used in) provided by financing activities (86,327) 6,873,906
Effect of exchange rates on cash and cash equivalents (11,107) 2,031
NET INCREASE IN CASH AND CASH EQUIVALENTS 553,886 864,144
CASH AND CASH EQUIVALENTS, beginning of the period 1,258,360 1,390,641
CASH AND CASH EQUIVALENTS, end of the period 1,812,246 2,254,785
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Taxes paid
Interest paid 276,000
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:    
Cashless exercise of options 23
Contingent consideration reclass to other receivable 570,248
PhotoMedex [Member]    
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:    
Fair value of assets acquired 9,198,043
Fair value of deferred consideration (4,198,043)
Cash paid for acquisition 5,000,000
Ermis Labs [Member]    
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:    
Fair value of assets acquired 1,981,822
Fair value of deferred consideration (1,131,822)
Issuance of common stock (850,000)
Cash paid for acquisition