XML 18 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
CASH FLOW FROM OPERTING ACTIVIITES    
Net loss $ (332,867) $ (123,653)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 1,629
Amortization of debt discounts 20,127 6,897
Changes in assets and liabilities    
(Increase) decrease in accounts receivable (24,380) 1,443
(Increase) decrease in prepaid expenses (7,134) 8,476
Increase in accounts payable and accrued expenses 138,778 37,183
Net cash used in operating activities (205,476) (68,025)
CASH FLOWS FROM INVESTING ACTIVITES    
Cash from merger 558
Net cash provided by investing activities 558
CASH FLOWS FROM FINANCING ACTIVITES    
Repayments of line of credit (75,000)
Repayments of long term debt - related parties (11,903) (79,744)
Repayments of long term debt (56,380) (12,683)
Proceeds from long term debt 66,900
Proceeds from the sale of preferred stock to related party 10,000
Proceeds from long term debt - related parties 155,849 223,951
Proceeds from convertible debt - related parties 50,000
Net cash provided by financing activities 204,466 66,524
NET DECREASE IN CASH (1,010) (943)
CASH - BEGINNING OF PERIOD 1,718 5,942
CASH - END OF PERIOD 708 4,999
SUPPLEMENTAL CASH FLOW INFORMATION:    
Interest paid in cash 7,225
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)
Net liabilities assumed $ (381,854)