XML 15 R2.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED BALANCE SHEETS - USD ($)
Sep. 30, 2019
Dec. 31, 2018
Current assets:    
Cash and cash equivalents $ 78,104 $ 1,357,146
Accounts receivable, net 20,245 18,035
Inventory 46,351 93,215
Prepaid and other 38,128 38,128
Total current assets 182,828 1,506,524
Property and equipment, net 87,659 242,615
Right to use assets 375,593 0
Investments 0 57,790
Deposits 10,160 10,160
Total assets 656,240 1,817,089
Current liabilities:    
Accounts payable, including $3,167 and $75,714 to related parties, respectively 1,112,280 1,182,730
Accrued expenses 1,142,140 1,155,792
Advances, related party 374,901 234,901
Deferred revenue 183,525 293,665
Deferred gain on sale of equipment 53,686 128,845
Deposits 565,286 465,286
Promissory note, long term portion, net of debt discount of $46,911 1,350,851 0
Notes payable, related party 2,579,365 1,993,104
Notes and capital leases payable, net of debt discount of $36,032 and $62,240, respectively 1,512,227 462,330
Lease liability 59,970 0
Total current liabilities 8,934,231 5,916,653
Long term debt:    
Deferred revenue 63,250 65,500
Deferred gain on sale of equipment 0 21,474
Long term deposits 0 100,000
Lease liability, long term portion 316,075 0
Promissory note, long term portion, net of debt discount of $99,183 0 1,298,579
Notes and capital leases payable, long term portion, net of debt discount of $0 and $12,413, respectively 456,496 1,297,093
Total long-term debt 835,821 2,782,646
Total liabilities 9,770,052 8,699,299
Stockholders' deficit:    
Preferred stock, par value $0.001; 20,000,000 shares authorized, -0- issued and outstanding as of September 30, 2019 and December 31, 2018 0 0
Common stock, par value $0.001; 2,000,000,000 shares authorized, 397,743,960 and 378,076,976 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 397,744 378,077
Additional paid in capital 123,435,415 122,528,391
Accumulated deficit (132,946,971) (129,788,678)
Total stockholders' deficit (9,113,812) (6,882,210)
Total liabilities and stockholders' deficit $ 656,240 $ 1,817,089