XML 66 R53.htm IDEA: XBRL DOCUMENT v3.19.2
Restatement of Previously Issued Financial Statements (Details 2) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ 1,233,148 $ (1,066,315)
Adjustments to reconcile net income (loss) to net cash used in operations:    
Amortization and depreciation 2,259 80,049
Loss on rescinded acquisition (150,000)
(Gain) loss on extinguishment of debt 20,000
Amortization of debt discounts 302,328 614,096
Gain (loss) on fair value of derivatives 1,753,969 13,770
Loss on investment in joint venture (20,000)
Changes in operating assets and liabilities:     
Accounts receivable 27,836 (14,837)
Prepaid expenses and other current assets 10,321 (21,889)
Accounts payable and accrued liabilities 111,678 37,093
Accounts payable and accrued liabilities, related party 52,573 1,210
NET CASH USED IN OPERATING ACTIVITIES  (13,826) (194,363)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash acquired in HelpComm acquisition (150,000)
Investment in joint venture 20,000
Purchase of exclusivity (29,880)
NET CASH USED IN INVESTING ACTIVITIES (199,880)
CASH FLOWS FROM BY FINANCING ACTIVITIES    
Payments of principal on convertible notes payable (11,700) (4,500)
Proceeds from issuance of convertible debt , net 254,525
NET CASH PROVIDED BY FINANCING ACTIVITIES (268) 250,025
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (14,094) (144,218)
CASH AND CASH EQUIVALENTS    
Beginning of period 14,094 189,357
End of period 45,139
As Previously Filed [Member]    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss   464,984
Adjustments to reconcile net income (loss) to net cash used in operations:    
Amortization and depreciation   197,206
Loss on rescinded acquisition  
(Gain) loss on extinguishment of debt   20,000
Amortization of debt discounts   802,085
Gain (loss) on fair value of derivatives   1,777,359
Loss on investment in joint venture  
Changes in operating assets and liabilities:     
Accounts receivable, related party   49,989
Accounts receivable   (24,837)
Prepaid expenses and other current assets   26,875
Accounts payable and accrued liabilities   (87,597)
Accounts payable and accrued liabilities, related party   3,938
NET CASH USED IN OPERATING ACTIVITIES    (344,717)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash acquired in HelpComm acquisition   46,910
Purchase of property and equipment   (10,190)
Investment in joint venture   (20,000)
Purchase of note receivable   (25,000)
Purchase of exclusivity   (29,880)
NET CASH USED IN INVESTING ACTIVITIES   (38,160)
CASH FLOWS FROM BY FINANCING ACTIVITIES    
Payments of principal on notes and leases payable   (21,901)
Payments of principal on convertible notes payable   (4,500)
Payments of principal on bank term notes payable   (22,454)
Proceeds from issuance of convertible debt , net   240,000
Proceeds from revolving line of credit   495,000
Payments on revolving line of credit   (416,822)
NET CASH PROVIDED BY FINANCING ACTIVITIES   269,323
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS   (113,554)
CASH AND CASH EQUIVALENTS    
Beginning of period   189,357
End of period   75,803
Adjustments [Member]    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss   (1,531,299)
Adjustments to reconcile net income (loss) to net cash used in operations:    
Amortization and depreciation [1]   (117,157)
Loss on rescinded acquisition [1]   150,000
(Gain) loss on extinguishment of debt [1]  
Amortization of debt discounts [2]   (187,989)
Gain (loss) on fair value of derivatives [2]   (1,763,589)
Loss on investment in joint venture [1]   (20,000)
Changes in operating assets and liabilities:     
Accounts receivable, related party [1]   (64,826)
Accounts receivable [1]   24,837
Prepaid expenses and other current assets [1]   (48,764)
Accounts payable and accrued liabilities [3]   124,690
Accounts payable and accrued liabilities, related party [1]   (2,728)
NET CASH USED IN OPERATING ACTIVITIES    150,354
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash acquired in HelpComm acquisition [1]   (196,910)
Purchase of property and equipment [1]   10,190
Investment in joint venture  
Purchase of note receivable [1]   25,000
Purchase of exclusivity  
NET CASH USED IN INVESTING ACTIVITIES   (161,720)
CASH FLOWS FROM BY FINANCING ACTIVITIES    
Payments of principal on notes and leases payable [1]   21,901
Payments of principal on convertible notes payable  
Payments of principal on bank term notes payable [1]   22,454
Proceeds from issuance of convertible debt , net [1]   14,525
Proceeds from revolving line of credit [1]   (495,000)
Payments on revolving line of credit [1]   416,822
NET CASH PROVIDED BY FINANCING ACTIVITIES   (19,298)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS   (30,664)
CASH AND CASH EQUIVALENTS    
Beginning of period  
End of period   (30,664)
As Restated [Member]    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss   (1,066,315)
Adjustments to reconcile net income (loss) to net cash used in operations:    
Amortization and depreciation   80,049
Loss on rescinded acquisition   150,000
(Gain) loss on extinguishment of debt   20,000
Amortization of debt discounts   614,096
Gain (loss) on fair value of derivatives   13,770
Loss on investment in joint venture   (20,000)
Changes in operating assets and liabilities:     
Accounts receivable, related party   (14,837)
Accounts receivable  
Prepaid expenses and other current assets   (21,889)
Accounts payable and accrued liabilities   37,093
Accounts payable and accrued liabilities, related party   1,210
NET CASH USED IN OPERATING ACTIVITIES    (194,363)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash acquired in HelpComm acquisition   (150,000)
Purchase of property and equipment  
Investment in joint venture   (20,000)
Purchase of note receivable  
Purchase of exclusivity   (29,880)
NET CASH USED IN INVESTING ACTIVITIES   (199,880)
CASH FLOWS FROM BY FINANCING ACTIVITIES    
Payments of principal on notes and leases payable  
Payments of principal on convertible notes payable   (4,500)
Payments of principal on bank term notes payable  
Proceeds from issuance of convertible debt , net   254,525
Proceeds from revolving line of credit  
Payments on revolving line of credit  
NET CASH PROVIDED BY FINANCING ACTIVITIES   250,025
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS   (144,218)
CASH AND CASH EQUIVALENTS    
Beginning of period   189,357
End of period   $ 45,139
[1] remove all transactions related to HelpComm
[2] change value of derivative liability based on the Black-Scholes model
[3] remove all transactions related to HelpComm remove interest accrued in error on a settlement amount that was non-interest bearing