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

Consolidated Statements of Cash Flows

v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
Cash Flows From Operating Activities:        
Net Loss $ (1,299,111) $ (213,685) $ (626,361) $ (467,434)
Adjustments to reconcile net loss to net cash used in operating activities:        
Inventory reserve 39,089 0 (9,270) 26,528
Depreciation expense 1,090 914 2,181 1,130
Amortization of debt discount 336,713 0 81,342 0
Stock base compensation 457,377 0    
Changes in Operating Assets and Liabilities:        
Accounts receivable 26,311 14,043 (747) 81,325
Accounts receivable-related party (18,636) 0 9,768 (10,332)
Inventories (57,966) 20,179 30,333 (53,258)
Prepaid expenses 6,613 636 (318) 6,999
Deposits 0 13,116 17,516 0
Accounts payable and accrued liabilities (47,649) 9,743 80,743 92,585
Customer deposit 28,285 47,145 (30,392) (77,903)
Income taxes payable (800) (800)    
Deferred rent 0 (468) (468) (443)
Net cash flows used in operating activities (528,684) (109,177) (445,673) (400,803)
Cash Flows from Investing Activities:        
Purchase of property and equipment     0 (8,239)
Net cash flows used in investing activities     0 (8,239)
Cash Flows from Financing Activities:        
Proceeds from convertible note payable 0 420,000 500,000 0
Repayment of convertible notes (548,949) 0 0 (63,368)
Shares issued for convertible notes 548,949 0    
Proceeds from shareholders loan 50,000 0    
Proceeds from sale of common stock 3,805,488 0    
Repayment to related parties (548,949) 0 0 (63,368)
Repayment to shareholders     0 (19,534)
Net cash flows provided by (used in) financing activities 3,855,512 420,000 500,000 (82,902)
Net Change in Cash and Cash Equivalents 3,326,828 310,823 54,327 (491,944)
Cash and cash equivalents - Beginning of Period 394,398 340,071 340,071  
Cash and cash equivalents - End of Period 3,721,226 650,896 394,398 340,071
Supplemental Disclosures for Statement of Cash Flows:        
Interest paid 0 0 105,831 501
Income tax paid $ 15 $ 800 $ 694 $ 495