Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (593,465) $ (3,609,339)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Change in fair value of derivative liabilities 1,237
Depreciation expense 202,906 205,569
Amortization of intangible asset 18,750 18,750
Preferred stock-based price protection expense 2,308,981
Provision for income tax expense 8,897 26,456
Stock based compensation 47,422 600,000
Amortization of prepaid expense in connection with the issuance of common stock issued for prepaid services 121,096
Imputed interest 110 446
Change in operating assets and liabilities:    
Accounts receivable 104,850 (411,498)
Inventory (142,234) (62,721)
Unbilled revenue 12,008 (11,346)
Prepaid expense 82,454 (101,034)
Other current assets (35,691) (29,827)
Accounts payable and accrued liabilities 22,902 491,916
Deferred revenue (215,989) 124,111
Net cash used in operating activities (497,068) (356,133)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (31,019) (20,676)
Net cash used in investing activities (31,019) (20,676)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Borrowings of note payable, related party, net 4,542 438
Proceeds from sale of preferred stock 500,000 500,000
Net cash provided by financing activities 504,542 500,438
Effect of exchange rate on cash (6,332) 29,854
Net increase in cash (29,877) 153,482
Cash beginning of period 233,326 114,733
Cash end of period 203,449 268,216
Cash paid during the period for    
Interest
Income tax
NON CASH FINANCE AND INVESTING ACTIVITY    
Preferred stock issued for accounts payable $ 46,694