XML 65 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (8,035,372) $ (12,013,542)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 57,492 42,218
Accretion of debt discount and issuance cost 348,665 2,090,286
Share-based compensation 437,106 346,954
Bad debt expense 33,503
Gain (loss) on settlement of vendor liabilities (13,574) (122,886)
Gain (loss) on settlement of debt (16,257)
Gain on extinguishment of debt 162,860 3,610,049
Amortization of ROU Asset 60,764
Changes in operating assets and liabilities:    
Operating Lease liability (56,240)
Prepaid expenses (3,458) 40,680
Accounts receivable (54,174) (5,175)
Security deposit 164
Deferred revenue 41,686 9,005
Accounts payable and accrued expenses 985,716 1,039,690
Unrecognized tax benefit 68,000
Warrant liability 10,000  
Deferred rent 6,000
Net Cash Used In Operating Activities (5,957,027) (4,972,814)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Issuance of note receivable (11,450)
Cash paid for property and equipment (27,887) (27,605)
Cash consideration for acquisition (340,000)
Net cash received in business combination 16,049
Net Cash Used In Investing Activities (363,288) (27,605)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Cash overdraft (33,573) 33,573
Net proceeds from issuance of notes 791,833
Repayment of notes (50,000) (264,939)
Proceeds from issuance of demand loan 250,000 50,000
Repayment of demand Loan (25,000)
Proceeds from issuance of convertible note 2,472,525 1,525,154
Repayment of convertible notes (226,250)
Proceeds from issuance of convertible notes - related party 299,852
Proceeds from issuance of note payable - related party 4,186,500 465,000
Repayment of note payable - related party (501,500) (205,000)
Proceeds from issuance of common stock and warrants 684,829 2,787,462
Repayment of line of credit (44,996)
Cash paid to preferred holder (87,111)
Cash paid for debt issuance costs (166,761)
Cash paid for stock issuance costs (35,000) (35,115)
Purchase of treasury stock and warrants (575,834) (33,334)
Net Cash Provided By Financing Activities 6,337,947 4,889,368
Effect of exchange rate changes on cash (5,995)
Net Change in Cash 11,637 (111,051)
Cash - Beginning of Year 111,051
Cash - End of Year 11,637
Cash Paid During the Year for:    
Income taxes
Interest 55,987 64,892
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Settlement of vendor liabilities 32,500 123,750
Deferred offering costs 143,146 143,146
Beneficial conversion feature on convertible notes 4,444 38,413
Accrued dividends 174,232
Warrants issued with debt 427,692 1,133,820
Issuance of common stock for prepaid services 116,300
Operating Lease liability 349,997
Conversion of note payable and interest into convertible notes 341,442
Warrants with amendment to notes payable 135,596
Issuance of common stock and warrants in exchange for Series A and accrued dividend 2,200,123
Issuance of common stock and warrants in exchange for series B and accrued dividend 469,184
Common stock and warrants issued upon conversion of notes payable 11,940,763
Promissory Note issued for acquisition 660,000
Shares issued for acquisition 1,166,669
Conversion of note payable - related party and interest into convertible notes - related party 4,119
Conversion of accounts payable and interest into convertible notes 318,678
Conversion of interest into note payable - related party 128,992
Leasehold improvements reclassified to right-of-use asset $ 22,478