XML 41 R6.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,470,098) $ (1,378,501)
Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities:    
Amortization of deferred debt issue costs 26,824 5,971
Depreciation and amortization 25,031 32,033
Change in fair value of derivative liability (202,493) 21,607
Non-cash interest expenses 527,316 196,797
Amortization of debt discount 350,385 125,756
Legal fees paid through proceeds of note payable 75,000  
Gain on extinguishment of debt (53,549) (195,675)
Stock compensation 300,000
(Increase) decrease in:    
Accounts receivable 25,860 (51,498)
Inventory (58,446) 38,432
Other receivables (12,774) 774
Prepaid expenses/Other current assets (35,241) (69,063)
Deposits 300
Increase (decrease) in:    
Accounts payable 206,291 130,232
Accrued expenses 283,399 271,328
Customer Deposits 50,064 (46,846)
Deferred revenue (25,000) (25,000)
Net cash used in operating activities (287,431) (643,353)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Increase in patent costs (3,947) (30,740)
Net cash used in investing activities (3,947) (30,740)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from note payable - related party 169,000
Proceeds from note payable 142,500 810,000
Repayment of note (33,680) (134,000)
Net cash provided by financing activities 277,820 676,000
Net increase (decrease) in cash and cash equivalents (13,558) 1,907
Cash and cash equivalents, beginning of period 29,300 122,036
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for interest 9,111 4,993
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Issuance of common stock upon conversion of notes and accrued interest 468,143
Notes and accrued interest converted to common stock 191,926
Debt costs deducted from proceeds of notes 16,250 11,750
Issuance of shares for finance cost 10,000
Issuance of warrants for debt modification 167,164
Initial derivative liability at issuance of note 524,999 372,969
Initial debt discount at issuance of note $ 221,250 $ 273,175