XML 15 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash Flows From Operating Activities    
Net loss $ (915,293) $ (1,081,526)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities (390,129) (38,068)
Derivative value in excess of convertible notes considered a financing cost 173,302 291,702
Gain on extinguishment of derivative liability (110,855) (292,838)
Gain on settlement of vendor obligations (41,111)
Loss on extinguishment of debt 114,248
Amortization of debt discount 309,513 265,828
Amortization of intangible asset 131,581
Beneficial conversion feature on conversion of note 65,855
Original issue discount on convertible note payable 9,000
Shares issued for services 46,152 95,125
Changes in operating assets and liabilities:    
Prepaid expense (2,000) (2,667)
Accounts payable and accrued expenses 217,283 163,707
Accrued payroll 50,170 205,125
Net Cash Used in Operating Activities (417,139) (318,757)
Cash Flows From Financing Activities    
Proceeds from issuance of convertible notes payable 446,250 407,000
Repayment of convertible notes payable (33,000)
Net Cash Provided by Financing Activities 446,250 374,000
Net Change in Cash 29,111 55,243
Cash - Beginning of the Reporting Period 10,278 17,952
Cash - End of the Reporting Period 39,389 73,195
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 35,752 63,521
Common shares issued upon conversion of accounts payable and accrued expenses 160,983
Common shares issued upon conversion of accured payroll 74,933
Convertible note issued in settlement of accounts payable 15,000
Return of common shares by officer (500)
Fair value of derivative created upon issuance of convertible notes payable recorded as debt discount 326,650 311,000
Fair value of warrants and beneficial conversion feature related to convertible notes payable recorded as debt discount 40,367
Fair value of common shares issued and liabilities assumed upon the acquisition of Soundstr 302,737
Capital contribution upon conversion of accrued payroll for officers/shareholders $ 419,003