XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements Of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities    
Net loss $ (3,808,716) $ (5,701,936)
Adjustments to reconcile net loss to cash (used in) provided by operating activities    
Depreciation and amortization 949 808
Bad debt 6,200
Stock-based compensation 1,489,026 2,872,438
Amortization of debt discount 108,003 74,493
Loss on settlement of debt (1,128,259) (2,229,100)
Initial derivative expense 274,717
Change in fair value of derivative liabilities 116,056
 Change in operating assets and liabilities    
Accounts receivable 8,131 40,032
Prepaid expense (424,744) (285,335)
Accounts payable and accrued liabilities 103,487 73,610
Net cash used in operating activities (403,718) (199,984)
Cash flows from investing activities    
Purchase of property and equipment 1,616 1,743
Net cash used in investing activities (1,616) (1,743)
Cash flow from financing activities    
Advance by related party 93,488 59,668
Repayment of advances to related party 51,253 66,990
Proceeds from notes payable 183,644 195,691
Repayments of notes payable 107,380
Proceeds from convertible note 175,000
Proceeds from issuance of common stock 111,500
Net cash provided by financing activities 404,999 188,369
Net change in cash (335) (13,358)
Cash, beginning of the period 2,729 18,771
Cash, end of the period 2,394 5,413
Cash paid during the year: Income taxes paid
Supplemental disclosure of non-cash investing and financing activities    
Issue of shares for prepaid expense 1,437,800
Issue of shares to settle accounts payable and accrued liabilities 41,360 237,616
Issue of non-redeemable convertible notes to settle notes payable 127,853 378,995
Issue of shares to settle non-redeemable convertible notes 1,131,600 162,220
Issue of shares to settle convertible note 63,160
Issue of shares to settle shares to be issued 911,000 932,218
Transfer of trade accounts payable to due to related party 11,817
Transfer of accrued compensation to promissory note 103,952
Transfer of advances to promissory note 68,924
Transfer of notes payable to promissory note 76,263
Initial debt discount from derivative $ 175,000 $ 0