XML 31 R6.htm IDEA: XBRL DOCUMENT v3.20.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net loss $ (1,400,098) $ (2,356,278)
Adjustments to reconcile net income to net cash provided by (used for) operating activities    
Change in the fair value of derivatives (1,179,556) (294,767)
Derivative value in excess of convertible notes considered financing costs 138,828 346,619
Fair value of derivative recorded as financing cost 553,000
Financing cost on amendment to notes payable 43,250
Gain on the extinguishment of derivative liability (156,892)
Gain on the settlement of vendor obligations (35,534) (41,112)
Loss on the extinguishment of debt 532,529 159,048
Amortization of debt discount 389,793 432,419
Amortization of intangible assets 101,032 185,976
Impairment of intangible assets $ 132,397 $ 204,165
Warrants issued for financing costs 36,533
Issuance of preferred stock for services $ 590,129
Shares issued for financing costs 3,500
Shares issued for services 3,368 72,950
Changes in operating assets and liabilities    
Gain on debt forgiveness (15,500)  
Prepaid expenses 666
Accounts payable and accrued interest 132,008 258,693
Purchase obligations (40,578)
Accrued payroll officer 68,000 57,670
Net cash used in operating activities (501,905) (575,837)
Cash Flows From Financing Activities:    
Proceeds from notes payable 25,000
Payoff of convertible note (30,000)  
Proceeds from the issuance of convertible notes 540,810 583,750
Net cash provided by (used for) financing activities 535,810 583,750
Net Increase (Decrease) In Cash 33,905 7,913
Cash At The Beginning Of The Period 18,191 10,278
Cash At The End Of The Period 52,096 18,191
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 959,290 215,100
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 $ 218,637 $ 483,635
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