XML 62 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss from continuing operations $ (14,439,105) $ (8,768,386) $ (125,022)
Adjustments to reconcile net loss to net cash (used in)/provided by operating activities:      
Depreciation and amortization expense 233,343 112,676
Provision for doubtful receivables 16,233
Derivative expense - unsecured convertible promissory notes payable 1,785,354 5,441,825
Change in fair value of embedded derivative liability 4,985,109 (452,968)
Debt conversion charge 383,690
Gain on equity settlement (1,800)
Amortization of debt discount 1,358,972 282,572
Cancellation loan fee from Conquistador Shipping 110,000
Stock-based compensation 4,097,034 1,700,000
Shares of Common Stock issued for services 11,340 61,667
Increase in:      
Trade receivables, net (1,410) (16,031)
Other receivables (543,725)
Inventories (8,032) (160,940)
Prepaid expenses (103,744) (8,707)
Increase/(decrease) in:      
Accounts payable 90,947 229,288 (3,747)
Accrued liabilities 44,624 54,629
Accrued interest 1,356,930 672,651
Deferred revenue (90,574) 103,129
Due to related parties 735,450
Payments for special survey costs (157,368)
Net cash used in operating activities - continuing operations (89,364) (795,963) (128,769)
Net cash provided by/(used in) operating activities - discontinued operations 83,065 235,238 (256,502)
Net cash used in operating activities (6,299) (560,725) (385,271)
CASH FLOWS FROM INVESTING ACTIVITIES      
Vessel acquisitions (1,157,000)
Cash acquired through business combination 385,628
Restricted cash 171 (1,125)
Net cash provided by/(used in) investing activities - continuing operations 171 (1,158,125) 385,628
Net cash movement in investing activities - discontinued operations
Net cash provided by/(used in) investing activities 171 (1,158,125) 385,628
CASH FLOWS FROM FINANCING ACTIVITIES      
Principal repayments of short-term debt (500,000)
Proceeds from short-term debt 300,000
Proceeds from loan facility from related party 200,000 300,000
Proceeds from stock subscription liability 50,000
Proceeds from unsecured convertible promissory notes 502,000 830,000
Proceeds from promissory notes payable 200,000
Principal payments on capital lease (166,003)
Dividends paid (188,223)
Net cash provided by financing activities - continuing operations 202,000 1,325,774
Net cash provided by financing activities - discontinued operations 13,808
Net cash provided by financing activities 202,000 1,325,774 13,808
Net increase/(decrease) in cash 195,872 (393,076) 14,165
Cash and cash equivalents - beginning of period 13,791 406,867 392,702
Cash and cash equivalents - end of period 209,663 13,791 406,867
Less cash and cash equivalents - end of period - discontinued operations 73 21,239
Cash and cash equivalents - end of period - continuing operations 209,663 13,718 385,628
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION      
Cash paid for interest expense 115,087 110,158
Cash paid for income taxes
Non-cash investing and financing activities      
Purchase of vessel with capital lease (1,850,245)
Capitalized initial direct cost related to Vessel with note payable and accrued interest (355,880)
Conversion of formerly existed Series A and formerly existed Series B Preferred shares in shares of Common Stock (210)
Issuance of unsecured convertible promissory notes - conversion of promissory note, stock subscription liability and accrued interest 624,209
Issuance of unsecured convertible promissory note - for stock subscription liability, net of debt discount 1,050,000
Short-term debt payable for purchase of vessel, net of debt discount 970,000
Advances for bareboat contract 500,000
Escrow account 99,965
Stock subscription liability (1,000,000)
Issuance of common shares to settle interest expense 47,378
Issuance of common shares to settle convertible notes 200,400
Issuance of common shares to settle stock-based compensation $ 1,700,000