XML 14 R4.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Operations and Comprehensive Loss - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Total revenues $ 687,043 $ 538,388
Cost of goods sold 213,000 209,773
Gross margin 474,043 328,615
Operating expenses    
Wages and benefits 742,780 642,199
Professional fees 316,541 285,295
Sales and marketing expenses 40,940 44,446
Research and development expenses 25,163 49,126
General and administrative 367,771 338,950
Total operating expenses 1,493,195 1,360,016
Loss from operations (1,019,152) (1,031,401)
Other income (expenses)    
Additional cost on related party notes (247,147)
Derivative income (expense), net 6,468 309,142
Gain on extinguishment of derivative liabilities 119,099
Amortization of debt discount (394,239) (423,682)
Interest expense and financing costs (223,211) (75,128)
Other expenses   (45,275)
Total other income (expenses) (739,030) (234,943)
Net loss (1,758,182) (1,266,344)
Components of comprehensive loss:    
Unrealized loss on available for sale investment (59,249)
Comprehensive net loss $ (1,758,182) $ (1,325,593)
Weighted average number of common shares outstanding - basic and diluted 21,241,479 8,188,322
Net loss per common share - basic and diluted $ (0.08) $ (0.16)
Revenues [Member]    
Total revenues $ 637,043 $ 421,735
Consulting Income [Member]    
Total revenues $ 50,000 $ 116,653