XML 23 R5.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Statement of Cash Flows [Abstract]    
Net (loss) $ (5,464,520) $ (4,296,239)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Change in derivative liability 1,070,076 346,516
Depreciation and amortization 646,667 300,924
Amortization of debt discount 1,624,662 174,614
Loss on derivative at note inception 3,221,311 1,109,769
Stock issued for services 596,925 799,180
Changes in assets and liabilities:    
Increase in accounts receivables (271,285) 0
Decrease in other current assets 31,191 0
Increase in accounts payable 25,635 147,137
Increase (decrease) in payroll liabilities (909,215) 360,000
Increase (decrease) in other current liabilities (369,029) 437,989
Net cash provided by operating activities 202,418 (620,110)
Cash flows from investing activities:    
Acquisition of property and equipment (2,743,201) 0
Cash acquired in acquisition 241,702 0
Deposit for investment 0 (100,000)
Net cash used in investing activities (2,501,499) (100,000)
Cash flows from financing activities:    
Repayment of Convertible Notes 0 (150,000)
Cash receipts from convertible notes payable 2,900,000 950,000
Net cash provided by financing activities 2,900,000 800,000
Net increase in cash and cash equivalents 600,919 79,890
Cash and cash equivalents, beginning balance 79,890 0
Cash and cash equivalents, ending balance 680,809 79,890
Supplemental Disclosure of Cash Flow Information:    
Cash Paid For Interest 0 0
Cash Paid For Income taxes 0 0
Summary of Non-Cash Investing and Financing Information:    
Stock issued for conversion of debt 2,241,823 0
Notes issued in relation to Service 800 acquisition 2,000,000 0
Notes issued in relation to Customer Centered Strategies CCS acquisition 350,000 0
Purchase Price holdback note on Service 800 acquisition 210,000 0
Purchase price allocation note on Service 800 acquisition 1,233,828 0
Stock issued for acquisition deposit of PathUX 427,000 0
Abandonment of BoomJ, Inc. 3,239,608 0
Related party debt forgiveness $ 8,360,224 $ 0