XML 43 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash flows provided by operating activities:    
Net (loss) income $ (248,744) $ 230,026
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation and amortization 29,410 36,391
Gain on cancellation of debt (234,678)
Shares issued for interest expense – related party 570
Shares issued for services 100,000 36,000
Amortization of debt discount 2,060
Changes in operating assets and liabilities:    
Change in accounts receivable, net (3,468) 58,448
Change in accounts receivable - related parties 12,558 (26,969)
Change in inventory (150,366) (18,307)
Change in prepaid expenses and other current assets (167,251) (26,325)
Change in other current assets - related parties 3,020
Change in accounts payable and accrued liabilities 69,160 65,070
Change in customer deposits and unearned revenue 65,672 6,339
Change in other liabilities (34,854) (54,937)
Change in royalties payable - related parties (937) (88,306)
Net cash (used in) provided by operating activities (326,760) 75,192
Cash flows from investing activities:    
Purchase of fixed assets (7,587)
Net cash used in investing activities (7,587)
Cash flows from financing activities:    
Proceeds from unit offering 192,042
Principal reduction on convertible debentures (472)
Principal payments on note payable (6,133) (6,108)
Proceeds from convertible notes payable 100,000
Principal payments on note payable - related parties (11,098)
Net cash provided by (used in) financing activities 285,909 (17,678)
Net change in cash (40,851) 49,927
Cash, beginning of period 191,749 141,822
Cash, end of period 150,898 191,749
Supplemental disclosures of cash flow information:    
Cash paid for interest 976
Cash paid for income taxes
Supplemental disclosures of non-cash investing activities and future operating activities:    
Common shares issued for services 50,000
Common shares issued in payment of related party payable 63,303
Conversion of royalties payable to stock – related party 88,306
Initial debt discount on convertible notes $ 25,000