XML 17 R6.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from operating activities:    
Net loss $ (5,209,021) $ (11,919,142)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Amortization of convertible debt discount 642,775 705,461
Stock based compensation 3,024,957
Imputed interest 10,226 11,137
Loss on conversion of debt 45,890 (783,208)
Loss on conversion of preferred shares to common stock 171,347 137,256
Change in fair value of derivative liability 3,390,364 7,772,567
Penalties on notes payable 197,939
Decrease (increase) in operating assets and liabilities:    
Accounts receivable (83) 13,869
Inventory (1,918) (286)
Other current assets   (4,708)
Prepaid expenses 7,268
Right-of-use asset   (5,702)
Accrued interest 185,988 372,228
Accounts payable 119,279 112,240
Accrued expenses 241,292 189,492
Advances from related parties (3,054) (67,240)
Deferred revenue (629)
Net cash used in operating activities (202,337) (441,079)
Net Cash Provided by (Used in) Investing Activities    
Cash paid for fixed assets
Cash flows from investing activities
Cash flows from financing activities:    
Proceeds from convertible debt 132,500 868,500
Proceeds from loans payable 72,920
Repurchase of preferred series A shares - related party (77,500)
Payments on convertible debt (287,500)
Payments on promissory notes (2,000) (47,500)
Net cash provided by financing activities 203,420 456,000
Net increase (decrease) in cash 1,083 14,921
Cash, beginning of period 25,495 5,982
Cash, end of period 26,578 20,903
Supplemental disclosures of cash flow information:    
Cash paid for income taxes
Cash paid for interest
Schedule of non-cash investing & financing activities:    
Stock issued for debt conversion 904,493 559,288
Settlement of debt by related party 354,964
Discount from derivative 342,791 1,112,356
Preferred stock converted to common stock 396,483 2,255
Debt exchanged for payment of accounts payable 15,600
Cashless warrant exercise   277
Lease adoption recognition 77,700
Derivative warrants settled with preferred C shares 1,830,001
Derivative settlements $ (3,037,895) $ 6,636,932