XML 17 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash flows provided by operating activities:    
Net (loss) income $ (217,940) $ 37,590
Adjustments to reconcile net (loss) income to cash used in operating activities:    
Depreciation and amortization 4,553 8,801
Shares issued for royalty debt resolution 63,303
Shares issued for services 25,000
Amortization of debt discount 6,250
Change in deferred tax asset, net 2,520
Changes in operating assets and liabilities:    
Change in accounts receivable, net (29,032) (11,116)
Change in accounts receivable - related parties (1,392) 12,634
Change in inventory (258,901) (88,931)
Change in prepaid expenses and other current assets 167,949 42,982
Change in accounts payable and accrued liabilities 210,993 6,561
Change in customer deposits and unearned revenue (42,868) (18,786)
Change in other liabilities (1,514) (2,980)
Change in other liabilities and accrued interest - related parties (627)
Change in royalties payable - related parties 9,927
Net cash used in operating activities (126,975) (11,352)
Cash flows from investing activities:    
Net cash used in investing activities
Cash flows from financing activities:    
Principal payments on notes payable (1,543)
Proceeds from unit offering 30,000
Net cash provided by (used in) financing activities 30,000 (1,543)
Net change in cash (96,975) (12,895)
Cash, beginning of period 150,898 191,749
Cash, end of period 53,923 178,854
Supplemental disclosures of cash flow information:    
Cash paid for interest
Cash paid for income taxes
Supplemental disclosures of non-cash investing activities    
Conversion of related party debt to stock $ 63,303