XML 15 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities    
Net loss $ (719,736) $ (544,180)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 325 108
Bad debt expense (recovery) (51,022) 6,138
Amortization of debt discounts 245,271 90,913
Gain on derivative liabilities (339,467) (28,712)
Common stock issued to an employee 72,000
Common stock issued for consulting fees 44,000
Cancellation of common shares issued for loan forbearance (28,900)
Forfeited restricted stock award compensation (1,145)
Amortization of restricted stock awards 35,167 12,975
Amortization of subsidiary restricted stock awards 46,342
Changes in operating assets and liabilities:    
Accounts receivable (12,656) 258,520
Prepaid expenses and other assets (34,013) 754
Accounts payable to related parties (2,014) 14,992
Accounts payable and accrued liabilities 554,627 338,114
Deferred revenue 70,168 72,749
Net cash provided by (used in) operating activities (135,008) 236,326
Cash flow from investing activities:    
Software development (143,927)
Purchase of equipment (4,745) (3,853)
Net cash used in investing activities (4,745) (147,780)
Cash flows from financing activities:    
Borrowings on notes payable 50,000
Payments of notes payable (4,716) (62,190)
Dividends paid by subsidiary to non-controlling interest (32,500)
Net cash provided by (used in) financing activities 45,284 (94,690)
Effect of changes in exchange rates on cash (14,718) (23,411)
Net change in cash (109,187) (29,555)
Cash, beginning of period 190,448 37,141
Cash, end of period 81,261 7,586
Supplemental disclosures of cash flow information:    
Cash paid for interest 22,747 107,200
Cash paid for income taxes
Non-cash investing and financing activities:    
Common shares issued for vested restricted stock awards 5 5
Reclassification of warrants as derivative liabilities 52,462
Derivative liability for conversion of convertible debt 7,245
Common shares issued for conversion of notes and accounts payable 10,109
Debt discounts due to derivative liabilities 17,741 302,473
Dividend declared but unpaid to non-controlling interest holders $ 32,500