XML 13 R2.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2018
Dec. 31, 2017
Current Assets:    
Cash $ 283,903 $ 78,683
Accounts receivable, net of allowance for doubtful accounts of $49,500 and $4,500 as of June 30, 2018 and December 31, 2017, respectively 153,493 152,256
Inventory 50,839 92,768
Current portion of loans receivable, net of allowance of $55,000 at June 30, 2018 and December 31, 2017, respectively 23,814 20,146
Current portion of loans receivable from related party, net of allowance of $0 and $45,000 at June 30, 2018 and December 31, 2017, respectively 650 9,704
Prepaid expenses and other current assets 16,745 23,287
Total Current Assets 529,444 376,844
Property and equipment, net 497,905 517,002
Intangible assets, net 3,134,788 3,181,880
Loans receivable - non current 121,835 150,522
Security deposits and other assets 22,587 21,401
Total Assets 4,306,559 4,247,649
Current Liabilities:    
Accounts payable and accrued expenses 3,171,399 2,710,193
Convertible notes payable 100,000 150,000
Other notes payable 20,000
Deferred revenue 1,487,667 1,391,860
Deferred rent, current 13,834 25,620
Payable to Former Parent, current 16,995
Other current liabilities 534,497 369,123
Total Current Liabilities 5,307,397 4,683,791
Convertible notes payable, net of debt discount of $1,007,044 and $0 at June 30, 2018 and December 31, 2017, respectively 406,956 1,899,340
Convertible notes payable, related parties, net of debt discount of $383,595 and $0 at June 30, 2018 and December 31, 2017, respectively 566,405 300,000
Convertible notes payable to Former Parent, net of debt discount of $64,945 and $0 at June 30, 2018 and December 31, 2017, respectively 17,513
Other notes payable 860,294 200,000
Other notes payable, related parties 335,000 335,000
Deferred rent, non-current 41,947 31,313
Total Liabilities 7,535,512 7,449,444
Commitments and Contingencies
Stockholders' Deficit:    
Common stock, no par value, 100,000,000 shares authorized, 9,226,803 and 7,637,855 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively 14,991,231 13,367,549
Additional paid-in capital 3,963,650 552,670
Accumulated deficit (22,183,834) (17,052,086)
Total Controlling Interest (3,228,953) (3,131,867)
Non-controlling interest (69,928)
Total Stockholders' Deficit (3,228,953) (3,201,795)
Total Liabilities and Stockholders' Deficit $ 4,306,559 $ 4,247,649