XML 18 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
CASH FLOW FROM OPERATING ACTIVITES    
Net loss $ (123,653) $ (5,070)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 1,629 852
Amortization of debt discounts 6,897
Gain on sale of property (4,379)
Changes in assets and liabilities    
Decrease in accounts receivable 1,443 26,326
Decrease in prepaid expenses 8,476
Decrease in deferred revenue (15,000)
Increase (decrease) in accounts payable and accrued expenses 37,183 (17,790)
Net cash used in operating activities (68,025) (15,061)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash from reverse merger 558
Proceeds from sale of property 5,945
Net cash provided by investing activities 558 5,945
CASH FLOWS FROM FINANCING ACTIVITES    
Repayment of line of credit (75,000)
Advances to related party - note receivable (18,109)
Proceeds from long term debt - related parties 178,951 73,464
Repayment of long term debt - related parties (79,744)
Proceeds from sale of preferred stock to related party 10,000
Proceeds from long term debt 45,000
Repayments of long term debt (12,683) (53,150)
Net cash provided by financing activities 66,524 20,314
NET (DECREASE) INCREASE (DECREASE) IN CASH (943) 11,198
CASH - BEGINNING OF PERIOD 5,942 7,068
CASH - END OF PERIOD 4,999 18,266
SUPPLEMENTAL CASH FLOW INFORMATION:    
Interest paid in cash 1,421 22,958
Income taxes paid in cash
Assets acquired and (liabilities assumed) in reverse merger and acquisition of Omni:    
Cash 558
Accounts receivable 4,341
Prepaid expenses 23,726
Property and equipment 1,907
Stockholder advances (306,421)
Short term financing obligations (18,969)
Accounts payable (86,996)
Total assets acquired (liabilties assumed) $ (381,854)