XML 19 R6.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss) $ 1,233,148 $ (1,066,315)
Adjustments to reconcile net loss to net cash used in operations:    
Amortization and depreciation 2,259 80,049
Loss on rescinded acquisition 150,000
Loss on extinguishment of debt 20,000
Amortization of debt discounts 302,328 614,096
(Gain) 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 paid in HelpComm acquisition (150,000)
Investment in joint venture (20,000)
Purchase of exclusivity rights (29,880)
NET CASH USED IN INVESTING ACTIVITIES (199,880)
CASH FLOWS FROM BY FINANCING ACTIVITIES    
Bank overdraft 11,432
Payments of principal on convertible notes payable (11,700) (4,500)
Proceeds from issuance of convertible debt , net 254,525
NET CASH PROVIDED BY (USED IN) 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
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 24,566
Cash paid for income taxes
SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Shares issued in settlement of debt and interest on convertible debt 88,900 711,663
Original issue discounts 34,000
Original debt discount against derivative liabilities 204,000
Initial value of derivative liabilities 355,358
Reclassification of derivatives upon conversion of convertible debt $ 230,845 $ 894,632