XML 19 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Operating activities:    
Net loss $ (4,600,052) $ (1,368,646)
Adjustments to reconcile net loss to net cash used in operating activities:    
Accretion of discounts on notes payable 69,502 392,069
Amortization of service contracts 0 119,167
Depreciation and amortization expense 91,740 91,703
Stock based compensation 368,600 26,667
Loss on extinguishment of liabilities 3,151,314 73,250
Unrealized gain (loss) on available-for-sale securities (12,457) 24,319
Gain on change in derivative liability 0 (286,919)
Changes in operating assets and liabilities:    
Due from Rose Petroleum 0 27,147
Prepaid expenses and other assets (29,877) (38,752)
Accounts payable and accrued liabilities 174,435 366,172
Accrued liabilities 220,787 0
Accrued interest 212,247 155,627
Net cash used in operating activities (353,761) (418,196)
Investing activities:    
Purchase of plant, property and equipment 0 (15,760)
Payment of other assets (25,000) 0
Payment installment on El Dorado acquisition (50,000) (50,513)
Net cash used in investing activities (75,000) (66,273)
Financing activities:    
Proceeds from advances from related parties 383,600 116,185
Proceeds from advances from third parties 42,500 0
Payments on advances from related parties (116,521) (71,037)
Payments of notes payable - related parties 0 (50,000)
Proceeds from convertible notes 100,000 95,000
Proceeds from sale of common stock 0 340,000
Proceeds from the exercise of warrants 30,000 120,000
Net cash provided by financing activities 439,579 550,148
Effect of foreign currency exchange (8,153) (63,986)
Net change in cash 2,665 1,693
Cash at beginning of period 4,862 421
Cash at end of period 7,527 2,114
Supplemental disclosure of cash flow information    
Cash paid for interest 0 12,357
Cash paid for income taxes 0 0
Non-cash financing and investing activities:    
Conversion of line of credit to common stock 0 100,000
Conversion of advances - related party to common stock 0 8,100
Conversion of accrued wages to common stock 0 90,000
Discount on convertible debt 100,000 0
Common stock issued for settlement of liabilities 36,875 0
Expenses paid by related party credit cards 119,984 0
Transfer of investment to related party for settlement of liabilities 83,066 0
Adoption of ASU 2016-01 0 8,518
Common stock issued for other assets 0 18,235
Preferred stock issued for settlement of liabilities 2,420,873 0
Conversion of convertible debt and accrued interest to common stock 0 139,200
Additions of assets under operating lease obligations 6,968 0
Reclassifications of derivative liability to additional paid-in-capital $ 0 $ 8,081