XML 15 R6.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities    
Net loss $ (1,300,485) $ (360,197)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities (377,006) (441,478)
Derivative value in excess of convertible notes considered a financing cost 69,759 81,908
Gain on settlement of vendor obligations (9,143) (41,111)
Loss on extinguishment of debt 387,375 44,248
Amortization of debt discount 253,035 223,396
Amortization of intangible asset 50,516 77,186
Warrants issued for financing costs 36,533
Financing cost for extension of the maturity date of convertible note 30,428
Stock-based compensation 590,129
Shares issued for financing costs 3,500
Shares issued for services 184 21,679
Changes in operating assets and liabilities:    
Prepaid expense 667 (4,000)
Accounts payable and accrued expenses 42,771 92,196
Accrued payroll to officer 30,000 27,670
Net cash used in operating activities (191,736) (279,613)
Cash Flows From Financing Activities    
Proceeds from notes payable 25,000
Proceeds from issuance of convertible notes payable 173,000 276,500
Net cash provided by financing activities 198,000 276,500
Net Change in Cash 6,264 (3,113)
Cash - Beginning of the Reporting Period 18,191 10,278
Cash - End of the Reporting Period 24,455 7,165
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 696,400 25,752
Common shares issued in settlement of accounts payable and accrued expenses 30,857 235,916
Convertible note issued in settlement of accounts payable balance 15,000
Common shares issued upon conversion of accured payroll 40,654
Fair value of derivative created upon issuance of convertible debt recorded as debt discount 82,306 164,695
Fair value of shares to be issued and assumed liabilities upon the acquisition of Soundstr 40,367
Fair value of warrants and beneficial conversion feature related to convertible notes payable recorded as debt discount 302,737
Capital contribution upon conversion of accrued payroll for officers/shareholders $ 12,046 $ 419,003