XML 28 R6.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,623,838) $ (2,024,561)
Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities:    
Amortization of deferred debt issue costs 40,323 21,345
Depreciation and amortization 32,009 46,729
Change in fair value of derivative liability 293,094 116,320
Non-cash interest expenses 681,530 323,669
Amortization of debt discount 537,835 207,579
Gain on extinguishment of debt (55,705) (349,721)
Legal fees paid through proceeds of notes payable 150,000
Stock compensation 300,000
(Increase) decrease in:    
Accounts receivable 19,904 (14,781)
Inventory (41,310) 61,185
Other receivables (35,216)
Prepaid expenses/Other current assets (6,826) (59,284)
Deposits 300
Increase (decrease) in:    
Accounts payable 283,221 210,818
Accrued expenses 344,781 466,288
Customer Deposits (56,926) 94,538
Deferred revenue (37,500) (37,500)
Net cash used in operating activities (474,624) (637,076)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Increase in patent costs (5,222) (47,032)
Net cash used in investing activities (5,222) (47,032)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from note payable - related party 260,500
Proceeds from note payable 237,500 1,189,132
Repayment of note (33,680) (422,796)
Net cash provided by financing activities 464,320 766,336
Net (decrease) increase in cash and cash equivalents (15,526) 82,228
Cash and cash equivalents, beginning of period 29,300 122,036
Cash and cash equivalents, end of period 13,774 204,264
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for interest 9,111 143,215
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Issuance of common stock upon conversion of notes and accrued interest 944,380
Payment of accrued expense with common stock 40,000
Notes and accrued interest converted to common stock 324,930
Debt costs deducted from proceeds of notes 20,000 23,000
Issuance of common stock for deferred debt issuance costs 22,925
Issuance of shares for finance cost 10,000
Issuance of warrants for debt modification 184,898
Initial derivative liability at issuance of note 848,863 604,219
Initial debt discount at issuance of note $ 381,494 $ 513,000