XML 25 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,507,799) $ (2,932,462)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 138,442 44,120
Fair value of options in exchange for services 422,682 329,193
Fair value of restricted stock and restricted stock units issued in exchange for services 238,530 454,890
Gain on accounts payable forgiveness (352,008)
Share-based payment for settlement agreement with shareholders 279,000
Gain on derecognition of note payable and accrued interest (83,667)
Amortization of debt discount 99,954
Change in Fair Value of Embedded Derivative (21,665)
Amortization and depreciation 34,294 20,963
Changes in operating assets and liabilities:    
Accounts Receivable (50,740) (30,373)
Inventory 11,824 (41,982)
Prepaid expenses and other current assets (6,020) (7,113)
Accounts payable and accrued expenses 61,086 (57,275)
Net cash used in operating activities (1,579,412) (2,376,714)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of Patents and Trademarks (43,815) (38,505)
Purchase of Equipment for lease (177,021)
Deposits on Equipment (51,494)
Capitalized Software Costs (30,000) (70,231)
Net cash used in investing activities (302,330) (108,736)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from convertible debt, net of costs 461,307
Proceeds from exercise of warrants 2,312,005
Proceeds from sale of common stock 1,153,645
Net cash provided by financing activities 461,307 3,465,650
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,420,435) 980,200
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 1,673,201 693,001
CASH AND CASH EQUIVALENTS - END OF PERIOD 252,766 1,673,201
Cash paid during the period for:    
Interest
Income taxes
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Cashless Exercise of Stock Options 4,028
Cashless Exercise of Warrants 72 183
Common Stock issued in relation to convertible debt 70,100
Recognition of embedded derivative liability recorded as debt discount 193,164
Common Stock and Warrants Issued for Common Stock Payable 122,478
Series A Convertible Preferred Stock [Member]    
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Convertible Preferred Stock converted to common stock 6,096 400
Series B Convertible Preferred Stock [Member]    
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Convertible Preferred Stock converted to common stock $ 599