XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (406,945) $ (126,630)
Adjustments to Reconcile Net Loss to Net Cash Used in Operations:    
Depreciation and amortization 236,517
Stock based compensation 66,262
Paid in kind interest
Changes in assets and liabilities:    
Accounts receivable (71,030) (26,828)
Prepaid expenses (991)  
Other current assets (22,851)
Other long-term assets (5,419)  
Accounts payable (7,371) 3,631
Accrued compensation
Accrued expenses - related party 79,992 144,477
Other accrued liabilities (4,756)
Other long-term liabilities
Net Cash Used in Operating Activities (113,741) (28,201)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment
Proceeds from note receivable
Net Cash provided by Investing Activities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable - related party 45,000 30,000
Net Cash provided by Financing Activities 45,000 30,000
Net Change in Cash (68,741) 1,799
Cash - Beginning of Period 111,586
Cash - End of Period 42,845 1,799
Cash Paid For:    
Interest 223,750
Income taxes
Predecessor    
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss   (746,162)
Adjustments to Reconcile Net Loss to Net Cash Used in Operations:    
Depreciation and amortization   109,225
Stock based compensation  
Paid in kind interest   275,369
Changes in assets and liabilities:    
Accounts receivable   99,190
Prepaid expenses   35,445
Other current assets   (298)
Other long-term assets   6,775
Accounts payable   (219,888)
Accrued compensation   (3,156)
Accrued expenses - related party  
Other accrued liabilities   63,905
Other long-term liabilities   (2,511)
Net Cash Used in Operating Activities   (382,106)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment   (6,274)
Proceeds from note receivable   182,362
Net Cash provided by Investing Activities   176,088
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable - related party  
Net Cash provided by Financing Activities  
Net Change in Cash   (206,018)
Cash - Beginning of Period   225,227
Cash - End of Period   19,209
Cash Paid For:    
Interest   458,812
Income taxes