XML 44 R6.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (718,162) $ (708,409)
Adjustments to reconcile net loss to net cash and cash equivalents used by operating activities:    
Amortization of deferred debt issue costs 14,101 2,614
Depreciation and amortization 16,370 10,242
Change in fair value of derivative liability 24,262 108,574
Non-cash interest expenses 153,509 117,951
Legal fees paid through proceeds of note payable 75,000
Amortization of debt discount 169,699 57,084
Gain on extinguishment of debt (8,073)
Increase (decrease) in allowance for doubtful accounts
(Increase) decrease in:    
Accounts receivable (43,636) 1,487
Inventory (93,273) 21,172
Other receivables (8,561) (5,843)
Prepaid expenses/Other current assets (18,773) (24,563)
Increase (decrease) in:    
Accounts payable 131,877 121,883
Accrued expenses 138,030 91,938
Customer deposits 47,228 (102,098)
Deferred revenue (12,500) (12,500)
Net cash used by operating activities (181,425) (320,468)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Increase in patent costs (2,596) (8,292)
Net cash used by investing activities (2,596) (8,292)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from note payable - related party 69,000
Proceeds from note payables 142,500 250,000
Net cash provided by financing activities 211,500 250,000
Net increase (decrease) in cash and cash equivalents 27,479 (78,760)
Cash and cash equivalents, beginning of period 29,300 122,036
Cash and cash equivalents, end of period 56,779 43,276
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for interest 1,287 1,287
NON-CASH FINANCING AND FINANCING ACTIVITIES    
Issuance of common stock upon conversion of notes and accrued interest 88,534
Notes and accrued interest converted to common stock 31,822
Debt costs deducted from proceeds of notes 16,250 7,500
Issuance of warrants for debt modification 7,487
Initial derivative liability at issuance of notes 316,526 292,951
Initial debt discount at issuance of notes $ 221,250 $ 175,000