XML 35 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (295,395) $ (449,030)
Adjustments to reconcile net loss to net cash used by operating activities:    
Stock based compensation 15,000 124,000
Amortization of Debt Discount (Premium) 17,812 73,230
Inventory Write-down 69,530 0
Changes in operating assets and liabilities:    
Inventory 66 0
Accounts payable and accrued interest 78,287 60,321
Accrued interest - related parties 10,939 6,009
Net Cash Used by Operating Activities (103,761) (185,470)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of intangible assets and inventory 0 (50,000)
Net Cash Used by Investing Activities 0 (50,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from loans payable - related parties 9,750 40,425
Proceeds from convertible notes payable 0 276,250
Proceeds from notes payable 0 42,000
Payments on loans payable - related parties (17,565) 0
Payments on notes payable (10,000) (2,000)
Net Cash Provided (Used) by Financing Activities (17,815) 356,675
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (121,576) 121,205
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 121,739 534
CASH AND CASH EQUIVALENTS AT END OF PERIOD 163 121,739
SUPPLEMENTAL DISCLOSURES:    
Cash paid for interest 30,619 15,561
Cash paid for income taxes 0 0
Non-cash investing and financing activities:    
Amortization to additional paid-in capital of premium on convertible note payable 219,998 80,000
Common stock issued for the conversion of debt 12,600 0
Preferred stock issued for the conversion of related party debt 228 0
Forgiveness of related party debt 9,772 0
Common stock issued for the acquisition of intangible assets and inventory 0 375,000
Recording of premium on convertible debt at stock redemption value 0 299,998
Debt discount on convertible note payable 0 23,750
Debt discount on issuance of warrants $ 0 $ 67,292