XML 21 R6.htm IDEA: XBRL DOCUMENT v3.19.2
STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended 12 Months Ended
Dec. 31, 2017
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (9,831,446) $ (7,994,145)
Adjustments to reconcile net loss to net cash used in operations:    
Amortization and depreciation 83,457 87,325
Non-cash interest and fees 82,405
Bad debt expense 30,000 35,750
Loss on rescinded acquisition 225,000 370,946
(Gain) loss on extinguishment of debt (63,727) 23,021
Preferred stock issued as compensation 2,333,140
Amortization of debt discounts 1,264,498 1,967,431
Loss on fair value of derivatives 7,504,066 2,168,768
Loss on investment in joint venture 25,000 89,450
Gain on settlement of interest (40,110)
Stock issued for donation 25,000
Write down of assets 59,244
Changes in operating assets and liabilities:     
Accounts receivable, related parties (40,000) (53,586)
Prepaid expenses and other current assets (23,061) (106,309)
Accounts payable and accrued liabilities (81,680) 338,836
Accounts payable and accrued liabilities, related party 145,434 49,253
NET CASH USED IN OPERATING ACTIVITIES  (720,164) (605,876)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash acquired in HelpComm acquisition (25,000) (394,446)
Investment in joint venture (25,000) (89,450)
Purchase of exclusivity (307,520) (30,380)
NET CASH USED IN INVESTING ACTIVITIES (357,520) (514,276)
CASH FLOWS FROM BY FINANCING ACTIVITIES    
Payments of principal on notes and leases payable (328,662)
Payments of principal on convertible notes payable (268,782) (122,111)
Proceeds from issuance of convertible debt , net 2,002,030 1,067,000
Proceeds from loan-related party 17,801
Bank overdraft (820)
Repayment of loan-related party (154,651)
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,266,916 944,889
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 189,232 (175,263)
CASH AND CASH EQUIVALENTS    
Beginning of period 125 189,357
End of period 189,357 14,094
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 3,983 67,840
Cash paid for income taxes
SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Shares issued in settlement of debt and interest on convertible debt 1,651,191 1,282,433
Original issue discounts 187,617 175,494
Original debt discount against derivative liabilities 2,273,750 1,180,500
Initial value of derivative liabilities 7,307,823 2,214,283
Reclassification of derivatives upon conversion of convertible debt $ 8,121,142 $ 1,537,090