XML 54 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows provided by operating activities:    
Net loss $ (826,315) $ (376,935)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 4,689 17,798
Shares issued for services 252,127 53,753
Stock option expense 105,761
Shares issued for licensing fee 3,000
Amortization of Operating right of use asset 67,486
Amortization of debt discount 18,751
Change in deferred tax asset, net 2,520
Forgiveness of debenture debt (2,744)
Changes in operating assets and liabilities    
Change in accounts receivable, net 2,027 (60,484)
Change in accounts receivable - related parties 23,098 3,602
Change in inventory (71,067) (158,505)
Change in prepaid expenses and other current assets (8,219) 203,428
Change in other assets (21,000)
Change in accounts payable and accrued liabilities 5,050 249,594
Change in customer deposits and unearned revenue 40,801 17,966
Change in other liabilities 92,357 338
Change in accounts payable - related parties 25,756 1,184
Change in operating lease liabilities (67,486)
Net cash used in operating activities (353,935) (47,734)
Cash flows from investing activities:    
Purchase of fixed assets (96,724)
Net cash used in investing activities (96,724)
Cash flows from financing activities:    
Proceeds from unit offering 525,000 30,000
Net cash provided by financing activities 525,000 30,000
Net change in cash 74,341 (17,734)
Cash, beginning of period 78,784 150,898
Cash, end of period 153,125 133,164
Supplemental disclosures of cash flow information:    
Cash paid for interest 4,201
Cash paid for income taxes
Supplemental disclosure of non-cash financing activities:    
Operating lease assets obtained in exchange for operating lease liabilities 635,613
Receipt of prepaid fixed asset $ 27,800