XML 13 R6.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Cash Flows from Operating Activities    
Net income (loss) $ 555,131 $ (1,365,574)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 33,361 81,056
Stock compensation expense 524,000
Gain on debt settlement (241,426)
Amortization of deferred stock compensation 428,392
Amortization of right-of-use asset 46,382
Bad debt expense 11,134 23,418
Changes in operating assets and liabilities    
Accounts receivable (59,875) 4,028
Inventories (111,635) 17,304
Prepaid expenses 51,033 (13,399)
Deposits and other assets (15,410)
Accounts payable and accrued expenses 329,334 (78,167)
Deferred revenue (1,418,976) (127,903)
Lease liabilities (52,650)
Net Cash Used in Operating Activities (445,205) (935,237)
Cash Flows from Financing Activities:    
Proceeds from issuance of common stock and stock subscription 89,305 1,350,553
Advances from shareholder, non-interest bearing 142,860 62,316
Repayment of shareholder loan, non-interest bearing (62,048)  
Repayment of advances from third parties, non-interest bearing (19,666) (211,025)
Principal payments of debt (6,468)
Net Cash Provided by Financing Activities 150,451 956,058
Net Change in Cash (294,754) 20,821
Cash, beginning of period 295,521 5,038
Cash, end of period 767 25,859
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 31,566
Cash paid for income tax
Non-cash transactions of investing and financing activities    
Purchase of machinery and intangible assets 1,000,000
Stock issued for purchase of machinery and intangible assets 320,000
Stock issued for debt settlement 763,107 360,000
Stock issued on deferred stock compensation 720,000
Initial recognition of right-of-use assets and lease liabilities $ 618,226