XML 13 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash Flows From Operating Activities    
Net loss $ (1,081,526) $ (2,111,538)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities (38,068) (194,912)
Derivative value in excess of convertible notes 291,702 90,762
Note issued for financing costs 25,000
Gain on extinguishment of derivative liability (292,838) (21,308)
Amortization of debt discount 265,828 86,113
Beneficial conversion feature on conversion of note 65,855
Original issue discount on convertible note payable 9,000
Shares to be issued for financing costs 41,000
Shares issued for services 95,125
Shares to be issued for services 730,513
Shares transferred for financing costs 108,000
Shares transferred for compensation 491,153
Changes in operating assets and liabilities:    
Prepaid expense (2,667) 37,500
Accounts payable and accrued expenses 163,707 276,217
Accrued payroll 205,125 210,912
Net Cash Used in Operating Activities (318,757) (230,587)
Cash Flows From Financing Activities    
Advances from (repayment to) stockholders, net 17,510
Proceeds from issuance of convertible notes payable 407,000 250,000
Repayment of convertible notes payable (33,000)
Shares to be issued for proceeds from sale of common shares 5,000
Net Cash Provided by Financing Activities 374,000 272,510
Net Change in Cash 55,243 41,923
Cash - Beginning of the Reporting Period 17,952 7,788
Cash - End of the Reporting Period 73,195 49,711
Supplemental Disclosure of Cash Flow Information:    
Interest Paid
Income Tax Paid
Non-Cash Financing Activities    
Common shares issued upon conversion of notes payable and accrued interest 63,521 20,385
Return of common shares by officer (500)
Note payable converted to convertible note 50,000
Fair value of derivative created upon issuance of convertible debt recorded as debt discount $ 311,000 $ 300,000