XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net loss     $ (2,123,553) $ (323,521)  
Adjustments to reconcile net loss to net cash provided by operations:          
Share based compensation for services       0  
Depreciation and amortization $ 32,310 $ 15,340 76,097 44,513  
Amortization of debt discounts     505,131 0  
Prepayment and settlement penalties     118,729 0  
Loss on debt conversion 417,088 0 417,088 0  
Initial and change in fair value of derivative     223,480 0  
Changes in operating assets:          
Decrease increase in receivables     (8,307) 0  
Increase in inventory     (48) (495)  
Increase in deposits and other assets     (16,200) 4,131  
Changes in operating liabilities:          
Increase in accounts payable     51,768 71,932  
Increase in accrued expenses     197,063 114,222  
Increase in deferred rent     1,023 2,960  
Net cash used in operating activities     (457,380) (94,520)  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of fixed assets     (73,091) (13,801)  
Net cash used in investing activities     (73,091) (13,801)  
CASH FLOWS FROM FINANCING ACTIVITIES          
Proceeds from the issuance of common stock for cash     27,200 0  
Payment for repurchase of common stock     (34,000) 0  
Proceeds from issuance of convertible notes payable for cash     348,000 30,000  
Payments on settlement agreement     (15,000) 0  
Proceeds from stockholder loan payable     12,296 69,049  
Payments on stockholder loan payable     (9,980) 0  
Proceeds from third party advances     49,000 0  
Proceeds from bank overdraft liability     79,968 0  
Proceeds from third party notes payable     181,998 180,488  
Payments on third party notes payable     (109,031) (209,376)  
Net cash provided by financing activities     530,471 70,161  
Net change in cash     0 (38,160)  
CASH, beginning of period     0 76,487 $ 76,487
CASH, end of period $ 0 $ 38,327 0 38,327 0
SUPPLEMENTAL CASH FLOW INFORMATION:          
Cash paid for interest     83,291 75,049  
Cash paid for income taxes     0 0  
Non-Cash Financing Activities:          
Common stock issued for settlement of discontinued operations liabilities     85,000 0 $ 30,000
Issuance of note payable for fixed assets     502,739 0  
Issuance of common in reverse acquisition     $ 9,518 $ 0