XML 30 R6.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash Flows From Operating Activities    
Net loss $ (1,042,295) $ (915,293)
Adjustments to reconcile net loss to net cash used in operating activities    
Change in the fair value of derivatives (1,016,558) (500,984)
Derivative value in excess of convertible notes considered financing costs 125,495 173,302
Gain on the settlement of vendor obligations (35,534) (41,111)
Loss on the extinguishment of debt 490,447 114,248
Amortization of debt discount 296,638 309,513
Amortization of intangible assets $ 75,804 $ 131,581
Warrants issued for financing costs 36,533
Financing cost for the extension of the maturity date of convertible note $ 23,379
Stock-based compensation 590,129
Shares issued for financing costs 3,500
Shares issued for services 3,184 46,152
Changes in operating assets and liabilities    
Prepaid expenses 667 (2,000)
Accounts payable and accrued interest 111,229 217,283
Accrued payroll officer 48,500 50,170
Net cash used in operating activities (288,882) (417,139)
Cash Flows From Financing Activities:    
Proceeds from notes payable 25,000
Proceeds from the issuance of convertible notes 256,000 446,250
Net cash provided by investing activities 281,000 446,250
Net Increase (Decrease) In Cash (7,882) 29,111
Cash At The Beginning Of The Period 18,191 10,278
Cash At The End Of The Period 10,309 39,389
Supplemental disclosure of cash flow information:    
Cash paid for interest
Cash paid for income taxes
Non-Cash Financing Activities    
Common shares issued upon conversion of notes payable and accrued interest $ 881,428 $ 35,572
Common shares issued in settlement of accounts payable and accrued expenses 31,561 160,983
Convertible note issued in settlement of accounts payable balance
Common shares issued upon conversion of accrued payroll 40,654 74,933
Convertible note issued in settlement of accounts payable 15,000
Fair value of derivative created upon issuance of convertible debt recorded as debt discount $ 165,306 $ 326,650
Fair value of shares to be issued and assumed liabilities upon the acquisition of Soundstr 302,737
Fair value of warrants and beneficial conversion feature related to convertible notes payable recorded as debt discount 40,637
Capital contribution upon conversion of accrued payroll for officer/shareholder $ 12,046 $ 419,003