XML 20 R7.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities    
Net loss $ (32,146,057) $ (21,968,614)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 1,319,003 584,339
Impairment of goodwill 5,210,821 16,827,000
Impairment of indefinite-lived assets   2,300,000
Deferred income tax benefit   (13,181,242)
Interest paid on the conversion of debt to equity 21,274 79,401
Common stock issued in exchange for services rendered 6,425 43,829
Common stock issued in Napo merger for services   151,351
Warrants issued for services 23,894  
Loss on extinguishment of debt 544,444 477,054
Charge in relation to modification of warrants   23,000
Stock-based compensation 2,023,874 814,613
Amortization of debt issuance costs and debt discount 1,196,914 600,360
Change in fair value of warrants, conversion option and derivative liability (6,325) (704,341)
Changes in assets and liabilities    
Accounts receivable (528,025) (166,057)
Other receivable (4,738) (1,380)
Inventory (1,269,360) 128,000
Prepaid expenses and other current assets (111,616) (143,926)
Deferred offering costs   72,710
Other non-current assets (262,659) 122,163
Due from former parent   (164,647)
Deferred revenue (177,389) 177,389
Deferred product revenue   (224,454)
Deferred rent 109,240 (2,372)
Accounts payable (1,940,671) 4,188,890
Accrued expenses 3,260,119 141,994
Total cash used in operations (22,730,832) (9,824,940)
Cash flows from investing activities    
Purchase of equipment (6,527)  
Cash paid in Napo merger, net of cash acquired   (1,557,340)
Total cash used in investing activities (6,527) (1,557,340)
Cash flows from financing activities    
Proceeds from issuance of notes payable 2,564,938 1,100,000
Proceeds from issuance of convertible debt 474,000 1,700,000
Payments of long-term debt (1,689,200) (2,422,094)
Payments of convertible debt (566,249)  
Issuance of common stock through a stock purchase agreement with a private investor - November 2017   555,262
Issuance of common stock in a follow-on offering registration statement, net - October 2017   3,573,998
Proceeds from issuance of common stock in the Napo merger   3,000,000
Issuance of common stock through the exercise of common stock warrants   363,334
Proceeds from issuance of common stock 7,055,874  
Proceeds from issuance of convertible preferred stock 9,199,002  
Issuance of common stock - exercise of prepaid equity forward contracts - October 2018 (2,117,550)  
Fractional common stock shares repurchased (30)  
Total cash provided by financing activities 24,545,683 10,679,874
Net increase (decrease) in cash and restricted cash 1,808,324 (702,406)
Cash and restricted cash at beginning of period 759,867 1,462,273
Cash and restricted cash at end of period 2,568,191 759,867
Supplemental schedule of non-cash financing and investing activities    
Interest paid on long-term debt 19,344 234,550
Deemed dividend attributable to Series A convertible preferred stock 995,000  
Fair value of common stock issued in Napo merger   25,303,859
Fair value of replacement of common stock warrants issued in Napo merger   630,859
Fair value of replacement restricted stock units issued in Napo merger   3,300,555
Fair value of replacement stock options issued in Napo merger   5,691
Fair value of common stock issued in lieu of repayment of Napo debt   2,000,000
September 2018 L2 convertible note payable    
Supplemental schedule of non-cash financing and investing activities    
Issuance of common stock in debt financing September 2018 $ 48,000  
Warrants issued 118,149  
Private Investment in Public Entities June 2016    
Cash flows from financing activities    
Proceeds from issuance of common stock   2,314,374
Private Investment in Public Entities December 2017    
Cash flows from financing activities    
Issuance of common stock in a private investment in public entities offering - December 2017   495,000
Private Investment in Public Entities July 2018    
Cash flows from financing activities    
Proceeds from issuance of common stock $ 624,897  
Private investment in public entities 10-4-18    
Cash flows from financing activities    
Issuance of common stock through the exercise of common stock warrants 2,055,001  
Proceeds from issuance of common stock $ 6,945,000  
Private investment in public entities, October 2018    
Supplemental schedule of non-cash financing and investing activities    
Warrants issued 611,286  
Jaguar Notes Payable    
Supplemental schedule of non-cash financing and investing activities    
Common stock issued as redemption of notes payable and related interest $ 1,153,408  
Fair value of common stock issued as redemption of notes payable   601,312
Napo convertible debt    
Supplemental schedule of non-cash financing and investing activities    
Common stock issued as redemption of notes payable and related interest $ 1,638,546  
Fair value of common stock issued as redemption of notes payable   $ 299,050