XML 15 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Cash Flows from Operating Activities    
Net Loss $ (1,301,991) $ (682,788)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and Amortization 144,590 51,088
Bad Debt 15,210 82,809
Stock-based compensation 292,451 0
Changes in Operating Assets and Liabilities net of effects of acquisition:    
Accounts Receivable (369,845) 147,741
Inventory 10,975 (22,608)
Prepaid Expenses (159,749) (38,284)
Accounts Payable and Accrued Expenses 336,393 474,567
Deferred Revenue 18,265 (59,262)
Customer Deposits 0 (49,350)
Other Assets 70 0
Net cash used in operating activities (1,013,631) (96,087)
Cash Flows from Investing Activities    
Capital Expenditures 0 (5,845)
Net cash provided in investing activities 0 (5,845)
Cash Flows from Financing Activities    
Proceeds from issuance of common stock 1,150,000 0
Proceeds from Stockholder 0 460,000
(Repayments of) Proceeds From Revolving Lines of Credit, Net 0 (32,233)
Advances made by Shareholder 100,000 0
Repayments of amounts due to Shareholder (183,328) 0
Net cash provided by financing activities 1,066,672 427,767
Net increase (decrease) in cash 53,041 325,835
Cash at beginning of period 94,149 116,838
Cash at end of period 147,190 442,673
Supplemental disclosure of cash flow information:    
Cash paid for interest 17,240 16,536
Cash paid for taxes $ 0 $ 0