General form of registration statement for all companies including face-amount certificate companies

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.19.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITES    
Net loss $ (12,096,864) $ (3,022,207)
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Depreciation 54,946 13,439
Allowance for doubtful accounts (7,914) 7,914
Amortization of debt discount and deferred financing costs 835,849 106,676
Amortization of intangible assets 194
Change in fair value of derivative liability 975,902 (5,025)
Stock-based compensation 1,166
Loss on conversion of debt 31,943
Changes in operating assets and liabilities:    
Account receivable 9,329 (39,769)
Inventory (174,624) (156,289)
Other current assets (477,937) 113,808
Other assets (44,359)
Account payable 316,174 (58,752)
Accrued expenses and other current liabilities 2,060,098 408,557
Net cash flows used in operating activities (8,517,263) (2,630,482)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of equipment (544,236)
Patent costs (53,482)
Deposits (31,965)
Net cash flows used in investing activities (629,683)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from secured promissory note, net of costs 9,875,000
Proceeds from convertible notes payable 100,000 2,940,000
Proceeds from sale of common stock 4,696
Repayment of advances from related party (155,645)
Purchase and retirement of common stock (3,260)
Proceeds from loans payable 50,000
Proceeds from exercise of warrants 6,744
Advances from related parties 119,508
Repayment of short term loan (75,000)
Net cash flows provided by financing activities 9,820,791 3,041,252
Increase in cash and cash equivalents 673,845 410,770
Cash and cash equivalent, beginning of period 456,018 45,248
Cash and cash equivalents, end of period 1,129,863 456,018
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Cash paid for interest 979,167 502,638
Cash paid for income taxes
SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES:    
Reclassification of derivative liability to additional paid in capital 1,141,995
Increase in debt for non cash interest 135,246
Interest converted to debt 17,310 880,558
Derivative liability $ 171,118