(Unaudited)
Six Months Ended | |||||||
June 30, 2018 | June 30, 2017 | ||||||
OPERATING ACTIVITIES | |||||||
Net Loss | $ | (2,559,680 | ) | $ | (1,815,373 | ) | |
Adjustments to reconcile Net Loss to Net Cash used in operating activities: | |||||||
Noncash Expenses: | |||||||
Depreciation and Amortization | 95,574 | 91,651 | |||||
Stock Based Compensation | 594,915 | 307,445 | |||||
Loss on Write-off of Asset | 36,733 | - | |||||
(Gain) on Change in Derivative Balance | - | (93,206 | ) | ||||
Original Issue Discount Amortization | - | 49,589 | |||||
Debt Discount Amortization | - | 56,441 | |||||
Change in assets and liabilities: | |||||||
Accounts Receivable | 41,028 | 52,769 | |||||
Interest Receivable | 38,139 | - | |||||
Inventory | 47,100 | (40,586 | ) | ||||
Prepaid Assets | (9,613 | ) | (1,120 | ) | |||
Accounts Payable | 187,495 | 25,430 | |||||
Deferred Revenue | 34,026 | 35,680 | |||||
Accrued Expenses | 21,764 | 40,220 | |||||
NET CASH USED IN OPERATING ACTIVITIES | (1,472,519 | ) | (1,291,060 | ) | |||
INVESTING ACTIVITIES | |||||||
Purchase of Property and Equipment | (41,968 | ) | (11,380 | ) | |||
Purchase of Intangible Assets | (60,147 | ) | (22,054 | ) | |||
Advance of Funds for Note Receivable | - | (762,034 | ) | ||||
Proceeds from Note Receivable | 632,197 | - | |||||
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | 530,082 | (795,468 | ) | ||||
FINANCING ACTIVITIES | |||||||
Proceeds from issuance of Series B Convertible Preferred & Warrants | 1,000,000 | - | |||||
Proceeds from issuance of Series C Convertible Preferred & Warrants | 350,000 | - | |||||
Gross Proceeds from issuance of Common Stock and Warrants | 2,040,100 | 5,823,300 | |||||
Offering Costs Paid | (443,700 | ) | (750,664 | ) | |||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 2,946,400 | 5,072,636 | |||||
NET CHANGE IN CASH FOR PERIOD | 2,003,963 | 2,986,108 | |||||
CASH AT BEGINNING OF PERIOD | 1,515,674 | 398,391 | |||||
CASH AT END OF PERIOD | $ | 3,519,637 | $ | 3,384,499 | |||
Supplemental Disclosures: | |||||||
Noncash investing & financing activities disclosure: | |||||||
Conversion of Convertible Debt for Stock | $ | (50,000 | ) | $ | - | ||
Other noncash operating activities disclosure: | |||||||
Issuance of Common Stock for services | $ | 252,264 | $ | 51,408 | |||
Disclosure of cash paid for: | |||||||
Interest | $ | 8,761 | $ | 50,418 | |||
Income Taxes | $ | - | $ | - |