XML 15 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements Of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from operating activities    
Net loss $ (6,219,067) $ (3,808,716)
Adjustments to reconcile net loss to cash used in operating activities    
Depreciation and amortization 1,149 949
Amortization of prepaid expense 1,602,097
Stock-based compensation 2,773,300 1,489,026
Amortization of debt discount and interest expense 185,312 108,003
Loss on settlement of debt (1,473,733) (1,128,259)
Initial derivative expense (258,863) (274,717)
Change in fair value of derivative liabilities 383,219 116,056
 Change in operating assets and liabilities    
Accounts and taxes receivable 41,785 8,131
Prepaid expense (424,744)
Accounts payable and accrued liabilities 72,059 103,487
Net cash used in operating activities (277,558) (403,718)
Cash flows from investing activities    
Purchase of property and equipment 2,229 1,616
Net cash used in investing activities (2,229) (1,616)
Cash flow from financing activities    
Advance by related party 79,412 93,488
Repayment of advances to related party 55,780 51,253
Proceeds from notes payable 136,853 183,644
Repayments of notes payable 117,170 107,380
Proceeds from convertible note 290,000 175,000
Proceeds from issuance of common stock 111,500
Net cash provided by financing activities 333,315 404,999
Net change in cash, cash equivalents, and restricted 53,528 (335)
Cash, cash equivalents, and restricted cash beginning of the period 293 2,729
Cash, cash equivalents, and restricted cash end of the period 53,821 2,394
Cash paid during the year: Interest paid
Cash paid during the year: Income taxes paid
Supplemental disclosure of non-cash investing and financing activities    
Stock issued to settle accounts payable and accrued liabilities 41,360
Issue of non-redeemable convertible notes to settle notes payable 127,853
Stock issued to settle non-redeemable convertible notes 1,348,418 1,131,600
Stock issued to settle common stock to be issued 911,000
Stock issued to settle convertible note 395,197 63,160
Stock issued and to be issued for prepaid expense 725,000
Initial debt discount from derivative 290,000 175,000
Stock issued for warrant liability 111,800
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