XML 18 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:    
Net loss $ (2,340,280) $ (1,365,364)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 9,039 11,831
Bad debt (recovery) expense (7,223) 4,221
Loss on disposal of fixed assets 4,816
Amortization of deferred financing costs 232,609 132,296
Amortization of beneficial conversion option 202,220 252,623
Stock issued for services 57,500 65,625
Stock options compensation 249,025 153,420
Note offer warrant expense 52,951
Gain on retirement of debt (419,090)
Changes in operating assets and liabilities:    
Accounts receivable 167,299 (40,539)
Prepaid expenses and other current assets (45) (11,829)
Accounts payable and accrued expenses (97,034) (95,704)
Deferred compensation (48,000) (1,846)
Other long-term liabilities 401,994 99,176
Deferred interest expense (3,542)
Deferred revenues 15,489 38,511
Total adjustments 1,182,873 242,920
Net cash used in operating activities (1,157,407) (1,122,444)
Cash flows from investing activities:    
Purchases of property and equipment (3,410) (12,624)
Net cash used in investing activities (3,410) (12,624)
Cash flows from financing activities:    
Payment of deferred financing costs (130,841) (317,527)
Proceeds from notes payable 900,000 2,320,000
Proceeds from notes payable - related parties 400,000 390,000
Repayment of notes payable (786,461)
Repayment of notes payable - related parties (45,633) (34,969)
Net cash provided by financing activities 1,123,526 1,571,043
Net (decrease) increase in cash (37,291) 435,975
Cash - beginning of period 1,125,921 689,946
Cash - end of period 1,088,630 1,125,921
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest and taxes 34,852 170,889
Supplemental disclosure of non-cash financing activities:    
Discount on notes payable for beneficial conversion feature 57,661 248,522
Discount on notes payable - related parties for beneficial conversion feature 24,710
Discount on notes payable for warrants 44,548 103,637
Discount on notes payable - related parties for warrants $ 19,799 $ 61,801