EX-99.1 2 snwv_ex991.htm PRESS RELEASE Blueprint
  Exhibit 99.1
SANUWAVE HEALTH REPORTS SECOND QUARTER 2019 FINANCIAL RESULTS
 
SUWANEE, GA, August 15, 2019 - SANUWAVE Health, Inc. (OTCQB: SNWV) reported financial results for the three months ended June 30, 2019 with the SEC on Wednesday, August 14, 2019. The Company will also host a conference call today, August 15, 2019, 2019 at 9:00 a.m. Eastern Time
 
Highlights from the second quarter and last few weeks:
 
 
Placed 36 dermaPACE® Systems in the United States, exceeding expectation of 35 devices by end of second quarter. On track to reach 65 by end of third quarter and 110 by year end.
 
 
NGS change in reimbursement status leads to adding 10 new states to the strategic growth plan. Accelerating placement plan by one full year.
 
 
Presented abstracts, symposium, and posters at 5 conferences in second quarter
 
 
Progress on completing two perfusion studies and one international Diabetic Foot Ulcer (DFU) treatment study.
 
 
Two peer review articles published in Q2: “Focused shockwave therapy in diabetic foot ulcers: secondary endpoints of two multicentre randomized controlled trials” by Robert Galiano M.D, Robert Snyder, DPM, Perry Mayer MB, Oscar Alvarez PhD, Lee C. Rogers DPM in the June 2019 issue of the Journal of Wound Care and “Extended Extracorporeal Shockwave Therapy for Chronic Diabetic Foot Ulcers: A Case Series” by Wen-Yi Chou, MD, Ching-Jen Wang, MD, Jai-Hong Cheng, PhD, Jen-Hong Chen, MD, Chien-Chang Chen, MD and Yur-Ren Kuo, MD in the May 2019 issue of Wounds.
 
 
Over 130 patients treated
 
 
116 clinicians certified to use and treat with dermaPACE System.
 
 
 Expecting initial procedural revenue in Q3.
 
“SANUWAVE’s focus during 2019 remains placing devices with qualified clinicians in fifteen target states. We recently added New York, Illinois, Massachusetts, Vermont, Rhode Island, New Hampshire, Maine, Connecticut, Minnesota, and Wisconsin to our targeted markets due to a change in reimbursement policy put forth by National Government Services (NGS). We exceeded our goal for placements in the second quarter and are on pace to achieve our goal for the third quarter. Second quarter revenue was lower due to $150,000 in license fees which occurred in 2018 which were not included in 2019 numbers. License fees tend to be one time in nature and lumpy and the timing is difficult to predict. Revenue growth is expected to accelerate dramatically later in the year as devices move from placement to revenue producing.  We are being very deliberate and balanced on this initial roll out, and once we gain reimbursement coverage in specific markets, we will then accelerate growth in those geographies,” stated Kevin Richardson, CEO.
 
SANUWAVE President, Shri Parikh comments, “We are very encouraged by the success we are having with clinicians and patients. Over the past few busy traveling weeks I’ve had the pleasure to meet with many clinical and economic customers, as well as patients, and the response on the experience with our technology has been terrific. We are excited share many of these testimonials with you on our newly improved website in the near future. Once we achieve reimbursement standards in focused markets, our business model allows for a rapid expansion. The NGS announcement yesterday redirected our immediate attention on the northeast and Midwest markets. The team is focused on placing devices within this NGS market, helping to rapidly begin recognizing revenue. Our top focus remains appropriate customer placements for DFU treatments, which will lead to revenue growth as we exit 2019 and throughout 2020.”  
 
 
1
 
 
Goals for 2019 and update on progress
 
 
110 dermaPACE system placements and 300 certified users
 
 
36 at end of Q2, 65 by Q3, and 110 by year end
 
 
116 certified users on track for over 300 by year end
 
 
Finish with at least 10 million covered lives for insurance reimbursement
 
 
NGS’s 7 million lives allows SANUWAVE to achieve this target
 
 
Launch 2-3 domestic clinical studies. On track with 2 perfusion studies under way
 
 
Add 3-4 new countries. On track to exceed this goal.
 
 
Add additional advisors to our scientific board. On track for additions in second half
 
 
Add other key senior management positions. Continuous process with success to date.
 
2019 sets the stage for SANUWAVE to shift from a clinical research company to a rapidly growing commercialization company.  The process involves placing devices, training clinicians, gaining reimbursement, and supporting the infrastructure with more clinical research, published articles, and case studies.  The method will allow SANUWAVE to achieve the goal of delivering a dermaPACE System anywhere and everywhere a DFU is treated.  This allows SANUWAVE to accomplish the vision of providing a positive impact on life and the environment, one shock at a time.
 
 
2
 
 
Second Quarter Financial Results
 
Revenues for the three months ended June 30, 2019 were $316,976, compared to $453,210 for the same period in 2018, a decrease of $136,234, or 30%. Revenue resulted primarily from sales in Europe of our orthoPACE devices and related applicators and sales in the United States of our dermaPACE applicators. The decrease in revenue for 2019 is primarily due to a decrease in sales of new and refurbished applicators in Asia/Pacific and the European Community and lower upfront international distribution fees, as compared to the prior year. This is partially offset by higher device sales in the United States and Asia/Pacific.
 
Operating expenses for the three months ended June 30, 2019 were $2,150,610, compared to $2,408,314 for the same period in 2018, a decrease of $257,704, or 11%. Research and development expenses decreased by $21,480. The decrease was due to a reclassification of employees and related costs from research and development to general and administrative in 2019. This is partially offset by an increase in contracting for temporary services and increased study expenses related to our new dosage study in Poland. Selling and marketing expenses increased by $248,782. The increase was due to an increase in hiring of trainers and salespeople and increased travel expenses for placement and training related to the commercialization of dermaPACE. General and administrative expenses decreased by $485,283. The decrease was due to a decrease in stock based compensation expense related to options issued in 2018, lease expense related to pay-off of lease agreement for devices in 2018 and lower investor relations costs. This is partially offset by an increase in salary, bonus and benefits related to new hires in 2018.
 
Net loss for the three months ended June 30, 2019 was $2,734,431, or ($0.02) per basic and diluted share, compared to a net loss of $2,888,259, or ($0.02) per basic and diluted share, for the same period in 2018, a decrease in the net loss of $153,828, or 5%.
 
Cash and cash equivalents decreased by $210,103 for the six months ended June 30, 2019 and decreased by $59,470 for the six months ended June 30, 2018. For the six months ended June 30, 2019 and 2018, net cash used by operating activities was $3,386,634 and $1,598,202, respectively, primarily consisting of compensation costs, dermaPACE commercialization activities and general corporate operations. The increase of $1,788,432 in the use of cash for operating activities for the six months ended June 30, 2019, as compared to the same period for 2018, was primarily due to the increased accrued operating and payroll related expenses and increased inventory and prepaid expenses in 2019. Net cash used by investing activities for the six months ended June 30, 2019 and 2018, consisted of purchase of property and equipment of $25,839 and $13,612, respectively. Net cash provided by financing activities for the six months ended June 30, 2019 was $3,219,279, which consisted of $1,403,257 from the exercise of warrants, $1,231,000 from the issuance of short term notes payable and $585,022 from an advance from related parties. Net cash provided by financing activities for the six months ended June 30, 2018 was $1,563,313, which consisted of $144,000 net from advances from related parties, $38,528 from exercise of warrants, $1,159,785 from the issuance of convertible promissory notes, $85,000 from issuance of short term notes payable and $136,000 net from increase in line of credit, related party.
 
Conference Call 
 
The Company will also host a conference call on Thursday, August 15, 2019, beginning at 9AM Eastern Time to discuss the second quarter financial results, provide a business update and answer questions.
 
Shareholders and other interested parties can participate in the conference call by dialing 844-369-8770 (U.S.) or 862-298-0840 (international) or via webcast at https://www.investornetwork.com/event/presentation/53271.
 
A replay of the conference call will be available beginning two hours after its completion through August 22, 2019, by dialing 877-481-4010 (U.S.) or 919-882-2331 and entering PIN #53271 and a replay of the webcast will be available at https://www.investornetwork.com/event/presentation/53271 until November 15, 2019.
 
 
3
 
 
About SANUWAVE Health, Inc.
 
SANUWAVE Health, Inc. (OTCQB:SNWV) (www.SANUWAVE.com) is a shockwave technology company initially focused on the development and commercialization of patented noninvasive, biological response activating devices for the repair and regeneration of skin, musculoskeletal tissue and vascular structures. SANUWAVE’s portfolio of regenerative medicine products and product candidates activate biologic signaling and angiogenic responses, producing new vascularization and microcirculatory improvement, which helps restore the body’s normal healing processes and regeneration. SANUWAVE applies its patented PACE® technology in wound healing, orthopedic/spine, plastic/cosmetic and cardiac conditions. Its lead product candidate for the global wound care market, dermaPACE®, is US FDA cleared for the treatment of Diabetic Foot Ulcers.  The device is also CE Marked throughout Europe and has device license approval for the treatment of the skin and subcutaneous soft tissue in Canada, South Korea, Australia and New Zealand. SANUWAVE researches, designs, manufactures, markets and services its products worldwide, and believes it has demonstrated that its technology is safe and effective in stimulating healing in chronic conditions of the foot (plantar fasciitis) and the elbow (lateral epicondylitis) through its U.S. Class III PMA approved OssaTron® device, as well as stimulating bone and chronic tendonitis regeneration in the musculoskeletal environment through the utilization of its OssaTron, Evotron® and orthoPACE® devices in Europe, Asia and Asia/Pacific. In addition, there are license/partnership opportunities for SANUWAVE’s shockwave technology for non-medical uses, including energy, water, food and industrial markets.
 
Forward-Looking Statements
 
This press release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to financial results and plans for future business development activities, and are thus prospective. Forward-looking statements include all statements that are not statements of historical fact regarding intent, belief or current expectations of the Company, its directors or its officers. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, many of which are beyond the Company’s ability to control. Actual results may differ materially from those projected in the forward-looking statements. Among the key risks, assumptions and factors that may affect operating results, performance and financial condition are risks associated with the regulatory approval and marketing of the Company’s product candidates and products, unproven pre-clinical and clinical development activities, regulatory oversight, the Company’s ability to manage its capital resource issues, competition, and the other factors discussed in detail in the Company’s periodic filings with the Securities and Exchange Commission. The Company undertakes no obligation to update any forward-looking statement.
 
For additional information about the Company, visit www.sanuwave.com.
 
Contact:
 
Millennium Park Capital LLC
 
Christopher Wynne
 
312-724-7845
 
cwynne@mparkcm.com
 
SANUWAVE Health, Inc.
 
Kevin Richardson II
 
CEO and Chairman of the Board
 
978-922-2447
 
investorrelations@sanuwave.com
 
(FINANCIAL TABLES FOLLOW) 
 
4
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
   
 
 June 30,
 
 
 December 31,
 
   
 
2019
 
 
2018
 
  ASSETS
 
(Unaudited)
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
Cash and cash equivalents
 $154,446 
 $364,549 
Accounts receivable, net of allowance for doubtful accounts
    
    
of $58,293 in 2019 and $33,045 in 2018  
  175,041 
  234,774 
Due from related parties
  - 
  1,228 
Inventory
  423,932 
  357,820 
Prepaid expenses and other current assets
  251,616 
  125,111 
TOTAL CURRENT ASSETS
  1,005,035 
  1,083,482 
 
    
    
PROPERTY AND EQUIPMENT, net
  85,782 
  77,755 
 
    
    
RIGHT OF USE ASSETS
  398,698 
  - 
 
    
    
OTHER ASSETS
  23,561 
  16,491 
TOTAL ASSETS
 $1,513,076 
 $1,177,728 
 
    
    
  LIABILITIES
    
    
CURRENT LIABILITIES
    
    
Accounts payable
 $1,456,727 
 $1,592,643 
Accrued expenses
  795,458 
  689,280 
Accrued employee compensation
  865,900 
  340,413 
Contract liabilities
  114,814 
  131,797 
Lease liability - right of use
  167,437 
  - 
Advances from related parties
  585,022 
  - 
Line of credit, related parties
  726,009 
  883,224 
Accrued interest, related parties
  1,504,453 
  1,171,782 
Short term notes payable
  3,079,767 
  1,883,163 
Convertible promissory notes, net
  2,860,478 
  2,652,377 
Notes payable, related parties, net
  5,372,743 
  5,372,743 
Warrant liability
  - 
  1,769,669 
TOTAL CURRENT LIABILITIES
  17,528,808 
  16,487,091 
 
    
    
NON-CURRENT LIABILITIES
    
    
Contract liabilities
  67,361 
  46,736 
Lease liability - right of use
  272,413 
  - 
TOTAL NON-CURRENT LIABILITIES
  339,774 
  46,736 
TOTAL LIABILITIES
  17,868,582 
  16,533,827 
 
    
    
COMMITMENTS AND CONTINGENCIES
    
    
 
    
    
  STOCKHOLDERS' DEFICIT
    
    
PREFERRED STOCK, par value $0.001, 5,000,000
    
    
shares authorized; no shares issued and outstanding
  - 
  - 
 
    
    
PREFERRED STOCK, SERIES A CONVERTIBLE, par value $0.001,
    
    
6,175 designated; 6,175 shares issued and 0 shares outstanding
    
    
in 2019 and 2018
  - 
  - 
 
    
    
PREFERRED STOCK, SERIES B CONVERTIBLE, par value $0.001,
    
    
293 designated; 293 shares issued and 0 shares outstanding
    
    
in 2019 and 2018
  - 
  - 
 
    
    
COMMON STOCK, par value $0.001, 350,000,000 shares authorized;
    
    
188,650,891 and 155,665,138 issued and outstanding in 2019 and
    
    
2018, respectively
  188,651 
  155,665 
 
    
    
ADDITIONAL PAID-IN CAPITAL
  103,774,485 
  101,153,882 
 
    
    
ACCUMULATED DEFICIT
  (120,254,865)
  (116,602,778)
 
    
    
ACCUMULATED OTHER COMPREHENSIVE LOSS
  (63,777)
  (62,868)
TOTAL STOCKHOLDERS' DEFICIT
  (16,355,506)
  (15,356,099)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
 $1,513,076 
 $1,177,728 
 
 
5
 
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(UNAUDITED)
 
 
 Three Months Ended
 
 
 Three Months Ended
 
 
 Six Months Ended
 
 
 Six Months Ended
 
 
 
 June 30,
 
 
 June 30,
 
 
 June 30,
 
 
 June 30,
 
 
 
2019
 
 
2018
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REVENUES
 
 
 
 
 
 
 
 
 
 
 
 
Product
 $220,667 
 $243,465 
 $285,232 
 $482,033 
License fees
  66,808 
  203,757 
  173,058 
  287,873 
Other revenue
  29,501 
  5,988 
  36,649 
  27,576 
TOTAL REVENUES
  316,976 
  453,210 
  494,939 
  797,482 
 
    
    
    
    
COST OF REVENUES
    
    
    
    
Product
  178,458 
  128,716 
  243,570 
  254,309 
Other
  7,423 
  37,927 
  36,164 
  77,800 
TOTAL COST OF REVENUES
  185,881 
  166,643 
  279,734 
  332,109 
 
    
    
    
    
GROSS MARGIN
  131,095 
  286,567 
  215,205 
  465,373 
 
    
    
    
    
OPERATING EXPENSES
    
    
    
    
Research and development
  307,273 
  328,753 
  567,922 
  678,197 
Selling and marketing
  407,477 
  158,695 
  565,559 
  210,654 
General and administrative
  1,426,405 
  1,911,688 
  2,943,860 
  2,805,335 
Depreciation
  9,455 
  6,008 
  17,812 
  11,024 
Loss on sale of property and equipment
  - 
  3,170 
  - 
  3,170 
TOTAL OPERATING EXPENSES
  2,150,610 
  2,408,314 
  4,095,153 
  3,708,380 
 
    
    
    
    
OPERATING LOSS
  (2,019,515)
  (2,121,747)
  (3,879,948)
  (3,243,007)
 
    
    
    
    
OTHER INCOME (EXPENSE)
    
    
    
    
Gain (loss) on warrant valuation adjustment
  195,310 
  1,161,520 
  227,669 
  (1,812,162)
Interest expense
  (790,178)
  (1,735,509)
  (938,439)
  (3,291,265)
Interest expense, related party
  (112,984)
  (194,246)
  (332,671)
  (383,457)
Gain (loss) on foreign currency exchange
  (7,064)
  1,723 
  (8,359)
  (15,023)
TOTAL OTHER INCOME (EXPENSE), NET
  (714,916)
  (766,512)
  (1,051,800)
  (5,501,907)
 
    
    
    
    
NET LOSS
  (2,734,431)
  (2,888,259)
  (4,931,748)
  (8,744,914)
 
    
    
    
    
OTHER COMPREHENSIVE INCOME (LOSS)
    
    
    
    
Foreign currency translation adjustments
  1,489 
  (11,904)
  (909)
  (10,969)
TOTAL COMPREHENSIVE LOSS
 $(2,732,942)
 $(2,900,163)
 $(4,932,657)
 $(8,755,883)
 
    
    
    
    
LOSS PER SHARE:
    
    
    
    
Net loss - basic and diluted
 $(0.02)
 $(0.02)
 $(0.03)
 $(0.06)
 
    
    
    
    
Weighted average shares outstanding - basic and diluted
  174,730,747 
  148,582,386 
  165,921,811 
  144,168,215 
 
 
6
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
(UNAUDITED)
 
 
Preferred Stock
 
 
Common Stock
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of
 
 
 
 
 
Number of
 
 
 
 
 
 
 
 
 
 
 
Accumulated
 
 
 
 
 
 
Shares
 
 
 
 
 
Shares
 
 
 
 
 
 
 
 
 
 
 
Other
 
 
 
 
 
 
Issued and
 
 
 
 
 
Issued and
 
 
 
 
 
Additional Paid-
 
 
Accumulated
 
 
Comprehensive
 
 
 
 
 
 
Outstanding
 
 
Par Value
 
 
Outstanding
 
 
Par Value
 
 
in Capital
 
 
Deficit
 
 
Loss
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances as of January 1, 2018
  - 
 $- 
  139,300,122 
 $139,300 
 $94,995,040 
 $(104,971,384)
 $(43,783)
 $(9,880,827)
Net loss
  - 
  - 
  - 
  - 
  - 
  (5,856,655)
  - 
  (5,856,655)
Cashless warrant exercises
  - 
  - 
  1,023,130 
  1,023 
  117,815 
  - 
  - 
  118,838 
Proceeds from warrant exercise
  - 
  - 
  175,666 
  176 
  13,352 
  - 
  - 
  13,528 
Shares issued for services
  - 
  - 
  551,632 
  552 
  78,448 
  - 
  - 
  79,000 
Warrants issued with convertible promissory notes
  - 
  - 
  - 
  - 
  808,458 
  - 
  - 
  808,458 
Beneficial conversion feature on convertible promissory notes
  - 
  - 
  - 
  - 
  709,827 
  - 
  - 
  709,827 
Warrants issued with promissory note
  - 
  - 
  - 
  - 
  36,104 
  - 
  - 
  36,104 
Beneficial conversion feature on promissory notes
  - 
  - 
  - 
  - 
  35,396 
  - 
  - 
  35,396 
Foreign currency translation adjustment
  - 
  - 
  - 
  - 
  - 
  - 
  935 
  935 
 
    
    
    
    
    
    
    
    
Balances as of March 31, 2018
  - 
 $- 
  141,050,550 
 $141,051 
 $96,794,440 
 $(110,828,039)
 $(42,848)
 $(13,935,396)
Net loss
  - 
  - 
  - 
  - 
  - 
  (2,888,259)
  - 
  (2,888,259)
Warrant exercises
  - 
  - 
  227,273 
  227 
  24,773 
  - 
  - 
  25,000 
Cashless warrant exercises
  - 
  - 
  4,606,675 
  4,607 
  (4,607)
  - 
  - 
  - 
Shares issued for services
  - 
  - 
  71,532 
  71 
  27,429 
  - 
  - 
  27,500 
Warrants issued for services
  - 
  - 
  - 
  - 
  737,457 
  - 
  - 
  737,457 
Conversion of promissory notes
  - 
  - 
  5,896,727 
  5,897 
  642,743 
  - 
  - 
  648,640 
Stock-based compensation
  - 
  - 
  - 
  - 
  836,796 
  - 
  - 
  836,796 
Foreign currency translation adjustment
  - 
  - 
  - 
  - 
  - 
  - 
  (11,904)
  (11,904)
 
    
    
    
    
    
    
    
    
Balances as of June 30, 2018
  - 
 $- 
  151,852,757 
 $151,853 
 $99,059,031 
 $(113,716,298)
 $(54,752)
 $(14,560,166)
 
 
7
 
 
 
    
    
    
    
    
    
    
    
Balances as of January 1, 2019
  - 
  - 
  155,665,138 
  155,665 
  101,153,882 
  (116,602,778)
  (62,868)
  (15,356,099)
Net loss
  - 
  - 
  - 
  - 
  - 
  (2,197,317)
  - 
  (2,197,317)
Cashless warrant exercises
  - 
  - 
  704,108 
  704 
  (704)
  - 
  - 
  - 
Proceeds from warrant exercise
  - 
  - 
  620,000 
  620 
  52,580 
  - 
  - 
  53,200 
Other warrant exercise
  - 
  - 
  3,333,334 
  3,334 
  263,333 
  - 
  - 
  266,667 
Reclassification of warrant liability to equity
  - 
  - 
  - 
  - 
  262,339 
  1,279,661 
  - 
  1,542,000 
Foreign currency translation adjustment
  - 
  - 
  - 
  - 
  - 
  - 
  (2,398)
  (2,398)
 
    
    
    
    
    
    
    
    
Balances as of March 31, 2019
  - 
 $- 
  160,322,580 
 $160,323 
 $101,731,430 
 $(117,520,434)
 $(65,266)
 $(15,693,947)
Net loss
  - 
  - 
  - 
  - 
  - 
  (2,734,431)
  - 
  (2,734,431)
Cashless warrant exercises
  - 
  - 
  2,997,375 
  2,997 
  13,003 
  - 
  - 
  16,000 
Proceeds from warrant exercise
  - 
  - 
  17,051,769 
  17,052 
  1,333,005 
  - 
  - 
  1,350,057 
Other warrant exercise
  - 
  - 
  5,804,167 
  5,804 
  451,697 
  - 
  - 
  457,501 
Conversion of line of credit, related parties to equity
  - 
  - 
  2,475,000 
  2,475 
  177,525 
  - 
  - 
  180,000 
Stock-based compensation
  - 
  - 
  - 
  - 
  31,758 
  - 
  - 
  31,758 
Warrants issued for consulting services
  - 
  - 
  - 
  - 
  36,067 
  - 
  - 
  36,067 
Foreign currency translation adjustment
  - 
  - 
  - 
  - 
  - 
  - 
  1,489 
  1,489 
 
    
    
    
    
    
    
    
    
Balances as of June 30, 2019
  - 
 $- 
  188,650,891 
 $188,651 
 $103,774,485 
 $(120,254,865)
 $(63,777)
 $(16,355,506)
 
 
8
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
 
 
 Six Months Ended
 
 
 Six Months Ended
 
 
 
 June 30,
 
 
 June 30,
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
 
 
 
Net loss
 $(4,931,748)
 $(8,744,914)
  Adjustments to reconcile loss from operations
    
    
    to net cash used by operating activities
    
    
Depreciation
  17,812 
  11,024 
Change in allowance for doubtful accounts
  25,248 
  (61,344)
Stock-based compensation
  31,758 
  836,796 
Warrants issued for consulting services
  36,067 
  737,457 
Waived proceeds from warrant exercise
  16,000 
  - 
Stock issued for consulting services
  - 
  106,500 
Loss (gain) on warrant valuation adjustment
  (227,669)
  1,812,162 
Accrued interest
  936,658 
  168,787 
Interest payable, related parties
  332,671 
  156,746 
Amortization of debt issuance costs
  - 
  2,683,936 
Amortization of debt discount
  - 
  75,484 
Loss on sale of fixed assets
  - 
  3,170 
Amortization of operating lease
  (3,471)
  - 
Changes in operating assets and liabilities
    
    
     Accounts receivable - trade
  34,485 
  69,534 
     Inventory
  (66,112)
  15,216 
     Prepaid expenses
  (126,505)
  (54,528)
     Contract assets
  - 
  (40,000)
     Due from related parties
  1,228 
  - 
     Other assets
  (7,070)
  (3,872)
     Accounts payable
  (135,916)
  (425,489)
     Accrued expenses
  106,178 
  91,459 
     Accrued employee compensation
  525,487 
  194,194 
     Operating leases
  44,623 
  - 
     Contract liabilties
  3,642 
  769,480 
NET CASH USED BY OPERATING ACTIVITIES
  (3,386,634)
  (1,598,202)
 
    
    
CASH FLOWS FROM INVESTING ACTIVITIES
    
    
Purchases of property and equipment
  (25,839)
  (13,612)
NET CASH USED BY INVESTING ACTIVITIES
  (25,839)
  (13,612)
 
    
    
CASH FLOWS FROM FINANCING ACTIVITIES
    
    
Proceeds from short term note
  1,215,000 
  85,000 
Proceeds from warrant exercise
  1,403,257 
  38,528 
Advances from related parties
  585,022 
  156,000 
Proceeds from convertible promissory notes, net
  - 
  1,159,785 
Proceeds from line of credit, related party
  - 
  280,500 
Proceeds from note payable, product
  - 
  96,708 
Payment on line of credit, related party
  - 
  (144,500)
Payments on note payable, product
  - 
  (96,708)
Payments on advances from related parties
  - 
  (12,000)
NET CASH PROVIDED BY FINANCING ACTIVITIES
  3,203,279 
  1,563,313 
 
    
    
EFFECT OF EXCHANGE RATES ON CASH
  (909)
  (10,969)
 
    
    
NET DECREASE IN CASH AND CASH EQUIVALENTS
  (210,103)
  (59,470)
 
    
    
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
  364,549 
  730,184 
CASH AND CASH EQUIVALENTS, END OF PERIOD
 $154,446 
 $670,714 
 
    
    
NON-CASH INVESTING AND FINANCING ACTIVITIES
    
    
Other warrant exercise
 $724,168 
 $- 
 
    
    
Conversion of line of credit, related party to equity
 $180,000 
 $- 
 
    
    
Reclassification of warrant liability to equity
 $262,339 
 $- 
 
    
    
Advances from related and unrelated parties converted to Convertible promissory note
 $- 
 $310,000 
 
    
    
Accounts payable converted to convertible promissory notes
 $- 
 $120,000 
 
    
    
Beneficial conversion feature on convertible debt
 $- 
 $745,223 
 
    
    
Warrants issued with debt
 $- 
 $844,562 
 
 
 
9