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

Consolidated Statements of Cash Flows

v3.19.3
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Dec. 31, 2017
Cash Flows From Operating Activities:        
Net Loss $ (1,820,002) $ (1,641,641) $ (2,024,664) $ (626,361)
Adjustments to reconcile net loss to net cash used in operating activities:        
Inventory reserve 3,601 39,088 26,435 (9,270)
Depreciation expense 112,107 1,635 27,993 2,182
Amortization of intangible assets 16,521 0    
Amortization of right-of-use assets 48,569 0    
Amortization of debt discount 0 336,713 336,713 81,342
Stock based compensation 59,964 469,377 541,377 0
Stock option compensation 172,900 0    
Changes in Operating Assets and Liabilities:        
Accounts receivable 262,099 (52,772) 15,403 (747)
Accounts receivable - related party 39,625 (18,636) (39,061) 9,768
Inventory (5,210) (47,083) (48,790) 30,333
Other receivables (3,625) 0    
Prepaid expenses 68,914 (97,186) (107,553) (318)
Deposits 7,210 (8,162) (662) 17,516
Accounts payable and accrued liabilities (22,860) (107,188) (154,675) 80,743
Accounts payable - related party (4,921) 0 4,921 0
Other payable (7,210) 18,000 7,210 0
Customer deposit (5,348) (31,734) 4,450 (30,392)
Taxes payable 0 (800) (800) 0
Deferred rent     0 (468)
Net cash flows used in operating activities (1,077,666) (1,139,589) (1,411,703) (445,673)
Cash flows from investing activities:        
Purchase of property and equipment (4,517) (4,524,944) (4,599,792) 0
Cash paid for building improvement (216,276) 0    
Cash paid for acquisition 0 0    
Net cash flows used in investing activities (770,793) (4,524,944) (4,599,792) 0
Cash flows from financing activities:        
Cash from acquisition 201,482 0    
Payment for acquisition 0 0    
Payments on long term debt and finance lease obligations (48,865) 0    
Proceeds from convertible note payable     0 500,000
Repayment of convertible notes 0 (548,949) (548,949) 0
Shares issued for convertible notes 0 576,949 548,949 0
Proceeds from sale of common stock 0 3,805,488 10,072,848 0
Proceeds from shareholders loan 0 0    
Shares issued from subscription receivable 0 6,078,104    
Net cash flows provided by financing activities 152,617 9,911,592 10,072,848 500,000
Net Change in Cash and Cash Equivalents (1,695,842) 4,247,059 4,061,353 54,327
Cash - Beginning of Period 4,455,751 394,398 394,398 340,071
Cash - End of Period 2,759,909 4,641,457 4,455,751 394,398
Supplemental non-cash financing activities        
Promissory note issued for acquisition 50,000 0    
Shares issued for acquisition 290,716 0    
Shares issued to reduce notes payable 0 313,686 313,700 0
Supplemental Disclosures for Statement of Cash Flows:        
Interest paid 0 0 $ 0 $ 105,831
Income tax paid $ 0 $ 0