XML 16 R6.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities    
Net loss $ (2,356,278) $ (1,193,556)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities (294,767) 48,902
Derivative value in excess of convertible notes considered financing costs 346,619 283,952
Fair value of derivative recorded as financing costs 553,000
Financing costs on amendment to notes payable 43,250
Gain on extinguishment of derivative liability (156,892) (292,838)
Gain on settlement of vendor obligations (41,112)
Loss on extinguishment of debt 159,048
Amortization of debt discount 432,419 392,998
Amortization of intangible assets 185,976 29,167
Impairment of Intangible asset 204,165
Beneficial conversion feature on conversion of note 65,855
Original issue discount on convertible note payable 10,750
Shares transferred by officer to pay vendor 18,000
Shares issued for services 72,950 111,703
Gain on settlements (407,735)
Changes in operating assets and liabilities:    
Prepaid expense (667)
Accounts payable and accrued expenses 258,693 212,045
Purchased obligations (40,578)
Accrued payroll to officers 57,670 283,750
Net cash used in operating activities (575,837) (437,674)
Cash flow from investing activities    
Purchase of intangible assets (50,000)
Net cash used in investing activities (50,000)
Cash flows from financing activities    
Proceeds from issuance of convertible notes payable 583,750 513,000
Repayment of convertible notes payable (33,000)
Net cash provided by financing activities 583,750 480,000
Net Change in Cash 7,913 (7,674)
Cash - Beginning of the Reporting Period 10,278 17,952
Cash - End of the Reporting Period 18,191 10,278
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 215,100 63,521
Common shares issued in settlement of accounts payable and accrued expenses 160,983 70,693
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 debt recorded as debt discount 483,635 311,000
Fair value of warrants and beneficial conversion feature related to convertible notes payable recorded as debt discount 40,367 27,739
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
Liability incurred on purchase $ 300,000