XML 15 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Cash flows from operating activities    
Net loss $ (1,350,576) $ (1,428,819)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 650 433
Amortization of debt discounts 372,210 306,064
Cancellation of common shares issued for loan forbearance (28,900)
Forfeited restricted stock award compensation (1,145)
Common shares issued to an employee 72,000
Gain on debt extinguishment (35,969)
Common shares issued for services 4,200 66,550
Loss (gain) on derivatives (619,898) 111,035
Bad debt expense (recovery) (64,667) 11,927
Stock compensation 188,786 141,306
Changes in operating assets and liabilities:    
Accounts receivable 196,296 259,246
Prepaid expenses and other assets (4,418) 45,516
Accounts payable and accrued liabilities 887,531 556,147
Accounts payable to related parties 22,954 26,634
Deferred revenue (213,270) (114,705)
Net cash used in operating activities (508,202) (84,680)
Cash flow from investing activities:    
Software development (250,184)
Purchase of property and equipment (3,801)
Net cash used in investing activities (253,985)
Cash flows from financing activities:    
Borrowings on notes payable 180,000 61,900
Payments of notes payable (44,705) (63,699)
Borrowings on convertible debentures 60,000 635,000
Issuance of preferred stock 200,000  
Dividends paid by subsidiary to non-controlling interest (150,000)
Net cash provided by financing activities 395,295 483,201
Effect of changes in exchange rates on cash 1,834 (85,240)
Net change in cash (111,073) 59,296
Cash, beginning of period 190,448 37,141
Cash, end of period 79,375 96,437
Supplemental disclosures of cash flow information:    
Cash paid for interest 22,759 172,618
Non-cash investing and financing activities:    
Common shares issued for vested incentive restricted stock 5 5
Issuance of shares for settlement of accounts payable and related party accounts payable 137,500
Issuance of shares for note principal and interest 22,421 146,500
Settlement of derivative liability upon conversion of debt 19,566 26,362
Reclassification of warrants as derivative liabilities 108,539
Debt discount due to derivative liabilities 18,653 353,885
Debt discount due to shares and warrants issued with debt 9,916 162,651
Debt discount due to subsidiary shares issued for debt extensions 31,914  
Non-controlling interest adjustment to interest 324,935  
Reclassification of debt to convertible debt 10,000  
Dividends declared but unpaid to non-controlling interest holders $ 65,000