XML 36 R19.htm IDEA: XBRL DOCUMENT v3.19.3
Significant Accounting Policies and Restatement (Tables)
6 Months Ended
Jun. 30, 2019
Significant Accounting Policies and Restatement (Tables)  
Derivative Financial Instruments

 

 

Fair Value at

June 30,

 

Fair Value Measurement Using

 

2019

 

Level 1

 

Level 2

 

Level 3

 

Derivative liability

 

$

1,276,570

 

$

-

 

$

-

 

$

1,276,570

 

Reconciliation of derivative liability

 

Balance at beginning of period

 

$

1,280,188

 

Additions to derivative instruments

 

573,902

 

Extinguished derivative liability

 

(375,027

)

Gain on change in fair value of derivative liability

 

(202,493

)

Balance at end of period

 

$

1,276,570

 

Restatement of interim financial statement

 

 

Balance Sheet

 

June 30, 2019

 

June 30, 2019

 

(Unaudited)

 

As Reported

 

Corrections

 

As Restated

 

Accrued expenses

 

$

911,484

 

$

1,674

 

$

913,158

 

Derivative liabilities

 

$

886,463

 

$

390,107

 

$

1,276,570

 

Convertible notes payable, net

 

$

986,407

 

$

26,250

 

$

1,012,657

 

Total current liabilities

 

$

7,646,687

 

$

418,031

 

$

8,064,718

 

Total liabilities

 

$

7,646,687

 

$

418,031

 

$

8,064,718

 

Accumulated deficit

 

$

(51,189,257

)

 

$

(418,031

)

 

$

(51,607,288

)

Total stockholders' deficit

 

$

(7,208,157

)

 

$

(418,031

)

 

$

(7,626,188

)

 

Statement of Operations

 

Three Months

 

Three Months

 

Three months ended June 30, 2019

 

June 30, 2019

 

June 30, 2019

 

(Unaudited)

 

As Reported

 

Corrections

 

As Restated

 

Interest expense

 

$

(396,531

)

 

$

(232,542

)

 

$

(629,073

)

Change in fair value of derivative liabilities

 

$

209,015

 

$

(30,784

)

 

$

178,231

 

Total other income (expense), net

 

$

(142,040

)

 

$

(263,326

)

 

$

(405,366

)

Net loss

 

$

(488,610

)

 

$

(263,326

)

 

$

(751,936

)

 

Statement of Operations

 

Six Months

 

Six Months

 

Six months ended June 30, 2019

 

June 30, 2019

 

June 30, 2019

 

(Unaudited)

 

As Reported

 

Corrections

 

As Restated

 

Selling, general and administrative expenses

 

$

670,148

 

$

75,000

 

$

745,148

 

Total operating expenses

 

$

785,983

 

$

75,000

 

$

860,983

 

Loss from operations

 

$

(549,692

)

 

$

(75,000

)

 

$

(624,692

)

Interest expense

 

$

(836,845

)

 

$

(264,603

)

 

$

(1,101,448

)

Change in fair value of derivative liabilities

 

$

280,921

 

$

(78,428

)

 

$

202,493

 

Total other income (expense), net

 

$

(502,375

)

 

$

(343,031

)

 

$

(845,406

)

Net loss

 

$

(1,052,067

)

 

$

(418,031

)

 

$

(1,470,098

)

 

Statement of Cash Flows

 

Six Months

 

Six Months

 

Six months ended June 30, 2019

 

June 30, 2019

 

June 30, 2019

 

(Unaudited)

 

As Reported

 

Corrections

 

As Restated

 

Net loss

 

$

(1,052,067

)

 

$

(418,031

)

 

$

(1,470,098

)

Change in fair value of derivative liability

 

$

(280,921

)

 

$

78,428

 

$

(202,493

)

Non-cash interest expense

 

$

286,887

 

$

240,429

 

$

527,316

 

Amortization of debt discount

 

$

327,885

 

$

22,500

 

$

350,385

 

Legal fees paid through proceeds of note payable

 

$

-

 

$

75,000

 

$

75,000

 

Accrued expenses

 

$

281,725

 

$

1,674

 

$

283,399