XML 44 R2.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2019
Dec. 31, 2018
Current Assets:    
Cash $ 2,306,431 $ 3,822,359
Accounts receivable, net 2,152,341 64,511
Inventories 27,497
Prepaid and other 136,517 243,876
Income tax refundable 220,207 220,207
Total Current Assets 4,815,496 4,378,450
Property and Equipment:    
Computer equipment and software 53,819 51,195
Machinery and equipment 202,067 170,567
Furniture and fixtures 6,828 6,828
Less: Accumulated depreciation 185,943 152,870
Total Property & Equipment 76,771 75,720
Other Non-current Assets:    
Deposit 26,893 102,805
Goodwill 1,936,020 1,936,020
Total Other Non-current Assets 1,962,913 2,038,825
Total Assets 6,855,180 6,492,995
Current Liabilities:    
Accounts payable and accrued liabilities 915,450 461,446
Deferred rent incentive 33,529 108,844
Income tax payable 11,694 11,694
Total Current Liabilities 960,673 581,984
Long Term Liabilities:    
Deferred tax liabilities 12,000
Total Long Term Liabilities 12,000
Total Liabilities 960,673 593,984
Stockholders' Equity:    
Preferred Stock, Series A, par value $.001 per share, authorized 6,666,667 shares, issued -0- shares; Preferred Stock, Series B-1, par value $.0001 per share, authorized 3,333,333 shares, issued -0- shares; Preferred Stock, Series C, par value $1.00 per share, authorized 67 shares, issued -0- shares
Common Stock, par value $.0001 per share, authorized 56,666,667 shares, issued 46,752,419 shares at September 30, 2019 and 47,046,364 shares at December 31, 2018. 4,677 4,704
Additional paid-in capital 7,076,513 7,092,219
Accumulated deficit (1,186,683) (1,197,912)
Total Stockholders' Equity 5,894,507 5,899,011
Total Liabilities and Stockholders' Equity 6,855,180 6,492,995
Preferred Stock, Series A [Member]    
Stockholders' Equity:    
Preferred Stock, Series A, par value $.001 per share, authorized 6,666,667 shares, issued -0- shares; Preferred Stock, Series B-1, par value $.0001 per share, authorized 3,333,333 shares, issued -0- shares; Preferred Stock, Series C, par value $1.00 per share, authorized 67 shares, issued -0- shares
Total Stockholders' Equity
Total Liabilities and Stockholders' Equity
Preferred Stock, Series B-1 [Member]    
Stockholders' Equity:    
Preferred Stock, Series A, par value $.001 per share, authorized 6,666,667 shares, issued -0- shares; Preferred Stock, Series B-1, par value $.0001 per share, authorized 3,333,333 shares, issued -0- shares; Preferred Stock, Series C, par value $1.00 per share, authorized 67 shares, issued -0- shares
Total Stockholders' Equity
Total Liabilities and Stockholders' Equity
Preferred Stock, Series C [Member]    
Stockholders' Equity:    
Preferred Stock, Series A, par value $.001 per share, authorized 6,666,667 shares, issued -0- shares; Preferred Stock, Series B-1, par value $.0001 per share, authorized 3,333,333 shares, issued -0- shares; Preferred Stock, Series C, par value $1.00 per share, authorized 67 shares, issued -0- shares
Total Stockholders' Equity
Total Liabilities and Stockholders' Equity