XML 15 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities:    
Net Loss $ (2,110,209) $ (1,569,179)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 120,555 50,415
Stock-based compensation 141,686 37,317
Issuance of common stock for consulting services 330,000
Warrants issued in exchange for extension of note payable 21,121
Change in fair value of warrant liability (68,377) (171,184)
Change in fair value of derivative liability (90,155) (535,535)
Provision for inventory obsolescence 31,752 9,338
Amortization of debt discount and deferred financing costs 601,514 1,250,980
Gain on extinguishment of debt (2,374)
Changes in operating assets and liabilities:    
Accounts receivable (47) 4,138
Inventory 4,875 4,214
Prepaid expenses and other current assets 25,161 (236,750)
Accounts payable 61,022 (48,807)
Accrued expenses 422,621 184,377
Net cash used in operating activities (510,855) (1,020,676)
Cash flows from investing activities:    
Purchase of property and equipment (3,314)
Net cash from CureDM acquisition 3,592
Net cash provided by (used in) investing activities 3,592 (3,314)
Cash flows from financing activities:    
Proceeds from issuance of convertible notes payable (net of issuance discounts and fees) 200,000
Repayment of notes payable to related party (16,288)
Proceeds from issuance of note payable to related parties 405,937
Proceeds from issuance of preferred stock 275,000 450,000
Net cash provided by financing activities 680,937 633,712
Net increase (decrease) in cash and cash equivalents 173,674 (390,278)
Cash and cash equivalents, beginning of year 137,279 687,185
Cash and cash equivalents, end of year 310,953 296,907
Cash paid during the year for:    
Interest 7,699
Income taxes
Non-cash financing activities:    
Conversion of convertible notes payable and accrued interest into common stock 1,277,066 198,781
Derivative liability associated with convertible note payable 10,617 454,154
Issuance of common stock for the acquisition of CureDM Group Holdings LLC 1,250,000
Contingent share liability and goodwill in acquisition of CureDM Group Holdings LLC 1,137,057
Derivative liability associated with issuance of preferred stock 226,833
Note payable and accrued expenses for prepaid marketing $ 850,000