XML 20 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
Operating Activities:    
Net loss $ (1,906,801) $ (1,943,201)
Adjustments to reconcile net loss to net cash used in operating activities:    
Warrants issued for services 0 32,624
(Gain) on extinguishment of debt 0 (208,325)
Non-cash interest expense 0 52,505
Change in fair value of derivative liability 55,784 (470,710)
Amortization of debt discount 902,680 1,210,253
Depreciation expense 14,105 25,005
Changes in operating assets and liabilities:    
Inventory (29,849) (101,296)
Prepaid assets 5,000 0
Accounts payable 118,420 340,546
Accrued interest payable 275,127 0
Accrued liabilities - related party 208,937 (74,817)
Accrued payroll taxes 46,000 0
Net cash from operating activities (310,597) (1,137,416)
Investing Activities:    
Intangible assets (20,413) (4,686)
Proceeds from sale of fixed assets 0 (44,404)
Net cash from investing activities (20,413) (49,090)
Financing Activities:    
Proceeds from debt 384,800 1,674,580
Payments on debt (60,146) (512,306)
Net cash from financing activities 324,654 1,162,274
Net increase (decrease) in cash (6,356) (24,232)
Cash, beginning of period 15,306 24,435
Cash, end of period 8,950 203
Cash paid for:    
Interest 12,775 3,736
Income taxes 0 0
Non-cash investing and financing activities:    
Derivative liability offset by debt discount 347,437 768,722
Reduction of common stock issuable by issuing stock 0 95,000
Debt and interest settled for common stock 1,234,558 831,640
Warrants and stock issued with debt 30,654 30,000
Stock issued for accrued liabilities - related party $ 0 $ 112,260