XML 16 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Operations - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Revenue of goods $ 5,214,342 $ 1,393,355
Revenue of goods – related party   14,500
Revenue of services   23,863
Revenue of services – related party 461,315 822,600
Cost of goods sold (2,357,455) (290,714)
Cost of goods sold – related party (201,818) (3,870)
Cost of services – related party   (132,550)
Gross Margin 3,116,384 1,827,184
Operating Expenses    
Amortization 147,564 147,160
Consulting 986,159 351,773
General and administrative 1,848,270 800,471
Payroll 546,680 298,062
Professional fees 209,707 95,976
Research and development 96,877  
Total Operating Expenses 3,835,257 1,693,442
Income (Loss) Before Other Income (Expense) (718,873) 133,742
Other Income (Expense)    
Gain (loss) on change in fair value of derivative liabilities 489,305 (341,192)
Gain on forgiveness of debt 187,672 25,863
Interest expense (26,981) (535,931)
Loss on settlement of debt (12,095) 0
Make whole expense with related party (12,383) (318,132)
Other gain (loss) 19,700 (19,700)
Total Other Income (Expense) 645,218 (1,189,092)
Net Loss $ (73,655) $ (1,055,350)
Net Loss per Share – Basic and Diluted (in Dollars per share) $ 0.00 $ (0.02)
Weighted Average Shares Outstanding – Basic and Diluted (in Shares) 85,522,820 42,638,112