XML 15 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
NET REVENUE        
Sales $ 6,799 $ 6,799
COST OF SALES 2,000 2,000  
GROSS PROFIT 4,799 4,799
OPERATING EXPENSES        
General and administrative [1] 525,760 482,384 1,021,334 628,831
Legal and accounting 163,770 82,162 297,474 91,206
Payroll expenses [1] 99,803 20,252 191,854 43,062
Research and development 16,233 8,641 28,429 17,310
Sales and marketing 25 8,067 1,535
Total Operating expenses 805,591 593,439 1,547,158 781,944
LOSS BEFORE OTHER INCOME (EXPENSE) (800,792) (593,439) (1,542,359) (781,944)
OTHER (EXPENSE) INCOME        
Interest (expense) income, net 1,074 (145,772) 283 (212,316)
Settlement agreement with shareholders (779,000)
Gain on accounts payable forgiveness 4,523 402,248
Change in fair value of warrants 130,000 101,744
Change in fair value of embedded derivative liability 100,702 79,420
TOTAL OTHER INCOME (EXPENSE) 5,597 84,930 (376,469) (31,152)
NET LOSS (795,195) (508,509) (1,918,828) (813,096)
Less: Deemed dividend on convertible preferred shares (144,219) (144,219)
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (795,195) $ (652,728) $ (1,918,828) $ (957,315)
LOSS PER SHARE        
BASIC (in dollars per share) $ (0.01) $ (0.05) $ (0.02) $ (0.09)
DILUTED (in dollars per share) $ (0.01) $ (0.05) $ (0.02) $ (0.09)
WEIGHTED AVERAGE COMMON SHARE OUTSTANDING        
BASIC (in shares) 95,910,130 12,598,466 86,488,400 10,220,611
DILUTED (in shares) 95,910,130 12,598,466 86,488,400 10,220,611
Share related payments $ 215,809 $ 284,373 $ 505,712 $ 335,970
[1] Includes non-cash share-based compensation of $215,810 and $505,713 for the three and six months ended June 30, 2018 and $284,373 and $335,970 for the three and six months ended June 30, 2017.