XML 65 R52.htm IDEA: XBRL DOCUMENT v3.19.2
Restatement of Previously Issued Financial Statements (Details 1) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
REVENUES    
Sales, other $ 620
Sales, related party 85,750 24,837
Total sales 86,370 24,837
Cost of services 194 2,314
GROSS PROFIT (LOSS) 86,176 22,523
OPERATING EXPENSES    
Selling expenses 5,277 10,300
General and administrative  209,867 230,082
Research and development 10,000
TOTAL OPERATING EXPENSES  215,144 250,382
OPERATING LOSS (128,968) (227,859)
OTHER INCOME (EXPENSES)     
Interest expense (57,916) (49,635)
Loss on investment in joint venture (20,000)
Other income (31,609) 1,505
Gain (loss) on fair value of derivatives 1,753,969 13,770
Gain (loss) on extinguishment of debt (20,000)
Amortization of debt discount (302,328) (614,096)
TOTAL OTHER INCOME (EXPENSE), NET 1,362,116 (838,456)
Net loss $ 1,233,148 $ (1,066,315)
EARNINGS (LOSS) PER SHARE $ 1.06 $ (1.26)
As Previously Filed [Member]    
REVENUES    
Sales, other   $ 1,044,156
Sales, related party   24,837
Total sales   1,068,993
Cost of services   821,092
GROSS PROFIT (LOSS)   247,901
OPERATING EXPENSES    
Selling expenses   10,300
General and administrative    668,788
Research and development   10,000
TOTAL OPERATING EXPENSES    689,088
OPERATING LOSS   (441,187)
OTHER INCOME (EXPENSES)     
Interest expense   (60,551)
Loss on investment in joint venture  
Other income   11,448
Loss on failed acquisition  
Gain (loss) on fair value of derivatives   1,777,359
Gain (loss) on extinguishment of debt   (20,000)
Amortization of debt discount   (802,085)
TOTAL OTHER INCOME (EXPENSE), NET   906,171
Net loss   $ 464,984
EARNINGS (LOSS) PER SHARE   $ 0.55
Adjustments [Member]    
REVENUES    
Sales, other [1]   $ (1,044,156)
Sales, related party  
Total sales   (1,044,156)
Cost of services   (818,778)
GROSS PROFIT (LOSS)   (225,378)
OPERATING EXPENSES    
Selling expenses  
General and administrative  [1]   (438,706)
Research and development  
TOTAL OPERATING EXPENSES    (438,706)
OPERATING LOSS   213,328
OTHER INCOME (EXPENSES)     
Interest expense [1]   10,916
Loss on investment in joint venture [1]   (20,000)
Other income [1]   (9,943)
Loss on failed acquisition [1]   (150,000)
Gain (loss) on fair value of derivatives [2]   (1,763,589)
Gain (loss) on extinguishment of debt [1]  
Amortization of debt discount [2]   187,989
TOTAL OTHER INCOME (EXPENSE), NET   (1,744,627)
Net loss   $ (1,531,299)
EARNINGS (LOSS) PER SHARE  
As Restated [Member]    
REVENUES    
Sales, other  
Sales, related party   24,837
Total sales   24,837
Cost of services   2,314
GROSS PROFIT (LOSS)   22,523
OPERATING EXPENSES    
Selling expenses   10,300
General and administrative    230,082
Research and development   10,000
TOTAL OPERATING EXPENSES    250,382
OPERATING LOSS   (227,859)
OTHER INCOME (EXPENSES)     
Interest expense   (49,635)
Loss on investment in joint venture   (20,000)
Other income   1,505
Loss on failed acquisition   (150,000)
Gain (loss) on fair value of derivatives   13,770
Gain (loss) on extinguishment of debt   (20,000)
Amortization of debt discount   (614,096)
TOTAL OTHER INCOME (EXPENSE), NET   (838,456)
Net loss   $ (1,066,315)
EARNINGS (LOSS) PER SHARE   $ (1.26)
[1] remove all transactions related to HelpComm
[2] change value of derivative liability based on the Black-Scholes model