XML 15 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements Of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities    
Net loss $ (1,638,972) $ (410,583)
Adjustments to reconcile net loss to cash (used in) provided by operating activities    
Depreciation and amortization 287 211
Bad debt 6,200
Stock-based compensation 285,372 231,500
Amortization of debt discount 29,805 20,135
Loss on settlement of debt (737,100) (150,000)
Initial derivative expense 274,717
Change in fair value of derivative liabilities (5,520)
 Change in operating assets and liabilities    
Accounts receivable 2,809 83,088
Prepaid expense (151,555)
Accounts payable and accrued liabilities 48,090 36,477
Net cash used in operating activities (109,335) (49,148)
Cash flow from financing activities    
Advance by related party 33,085 19,474
Repayment of advances to related party 5,179 37,850
Proceeds from notes payable 62,239 60,151
Proceeds from convertible note 175,000
Net cash provided by financing activities 265,145 41,775
Net change in cash 155,810 (7,373)
Cash, beginning of the year 2,729 18,771
Cash, end of the year 158,539 11,398
Cash paid during the year: Interest paid
Cash paid during the year: Income taxes paid
Supplemental disclosure of non-cash investing and financing activities    
Issue of shares to settle accounts payable and accrued liabilities 180,000
Issue of non-redeemable convertible notes to settle notes payable 127,853 258,995
Issue of shares to settle non-redeemable convertible notes 900 152,000
Issue of shares to settle shares to be issued $ 10,000