XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Operating Activities:    
Net Income (Loss) $ 72,884 $ (1,474,195)
Loss From discontinued operations 0 658,039
Adjustments to reconcile net income (loss) to net cash used in Operating activities:    
Bad Debt Expense 0 711
Stock Issued for Services 12,500 0
Options expense 164,777 116,194
Loss on debt extinguishment 11,512 37,579
Amortization of Debt Discount 74,016 58,197
Changes in operating assets and liabilities:    
Accounts Receivable 43,543 96,210
Prepaid Assets and other Current Assets (37,210) (66,322)
Other Assets (4,575) 0
Accounts Payable (51,619) (1,423)
Accrued Liabilities and Other Liabilities (284,252) 329,854
Net Cash provided by (used in) operating activities 1,576 (245,156)
Financing Activities:    
Cash paid as Original Debt Discount 0 (45,000)
Repayments of Short-term Convertible Debt 0 (50,000)
Repayments of Promissory Note - Third Parties (343,301) 0
Proceeds from Promissory Note - Related Parties 180,000 0
Proceeds from exercise of Warrants 250 0
Proceeds from Issuance of Common Stock 250,000 150,000
Net Cash provided by financing activities 86,949 55,000
Discontinued Operations:    
Net cash used in operating activities 0 (110,906)
Net cash provided by financing activities 0 250,000
Net cash provided by discontinued operations 0 139,094
Net increase (decrease) in Cash 88,525 (51,062)
Cash and Cash Equivalents, at Carrying Value, Beginning Balance 14,679  
Cash and Cash Equivalents, at Carrying Value, Ending Balance 103,204  
Supplemental Cash Flow Information    
Cash Paid for Interest 13,886 9,739
Cash Paid for Income Taxes 0 0
Non-Cash Transactions    
Reclass from accrued interest to short term convertible notes 16,500 15,000
Arrangement to move related party Accounts Payable to Notes Payable 32,552 0
Beneficial conversion features and relative fair value of warrants $ 0 $ 55,783