XML 15 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,756,548) $ (637,394)
Adjustments to reconcile net loss to net cash provided by operations:    
Share based compensation for services 200,350 11,000
Depreciation and amortization 118,617 66,105
Initial and change in fair value of derivative (233,714) 121,438
Loss on debt conversion 417,088 0
Gain on debt extinguishment (144,054) 0
Amortization of debt discounts 529,061 0
Vendor incentive 44,000 0
Amortization of deferred rent 5,977 0
Changes in operating assets:    
Decrease increase in receivables (283) (32,020)
Increase in inventory (2,821) (1,622)
(Increase) decrease in prepaid expenses (12,359) 7,818
Increase in deposits and other assets (13,967) (12,600)
Changes in operating liabilities:    
Increase in accounts payable (68,091) 103,216
Increase in accrued expenses 73,991 172,827
Increase in deferred rent 17,993 3,865
Net cash used in operating activities (824,760) (197,367)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of fixed assets (71,156) (13,800)
Reimbursement from landlord 54,000 0
Purchase of intangible assets (5,286) 0
Net cash used in investing activities 22,442 (13,800)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from the issuance of common stock for cash 27,220 50,000
Repurchase of common stock under settlement agreement (34,000) 0
Proceeds from issuance of convertible notes payable for cash 698,000 160,000
Payments on settlement agreement (200,000) 0
Proceeds from stockholder loan payable 115,759 17,874
Proceeds from third party advances 421,545 166,082
Payments on third party notes payable (171,687) (259,277)
Net cash provided by financing activities 856,837 134,679
Net increase (decrease) in cash 9,635 (76,488)
CASH, beginning of period 0 76,487
CASH, end of period 9,635 0
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for interest 67,455 79,109
Cash paid for income taxes 0 0
Non-Cash Financing Activities:    
Issuance of common stock upon conversion of debt 518,926 30,000
Issuance of note payable for fixed assets 60,704 0
Issuance of common stock as debt inducement 85,000 0
Issuance of common stock upon warrant exercise 9,518 0
Issuance of common in reverse acquisition $ 0 $ (508,986)