XML 79 R6.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Cash Flows From Operating Activities    
Net loss $ (4,475,495) $ (2,117,446)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities (146,700) (485,500)
Warrant modification expense 283,500
Amortization of debt discount 14,970 209,655
Loss on exchange of notes payable for Series A Convertible Preferred Stock 262,470 191,251
Gain on exchange of accrued liabilities for warrants (73,100)
Loss on extinguishment of debt 1,504
Gain on forgiveness of accrued expenses (38,427)
Stock-based compensation:    
Common Stock 4,397 (22,500)
Options 825,100
Warrants 108,382 3,385
Changes in operating assets and liabilities:    
Prepaid expenses (18,270) 85,767
Other current assets (21,747) 28,004
Accounts payable (142,371) 75,962
Accrued expenses 385,682 (24,955)
Accrued expenses - related parties 123,334
Accrued interest 192,864 97,202
Accrued interest - related parties 3,000 14,249
Accrued compensation 47,595 15,912
Accrued compensation - related parties 3,000
Net Cash Used In Operating Activities (2,587,212) (2,002,114)
Cash Flows From Financing Activities:    
Proceeds from issuance of notes payable 120,000 500,000
Proceeds from issuance of convertible notes payable 665,000
Proceeds from advances payable 275,500
Proceeds from advances payable - related party 100,000
Repayment of advances payable (140,000)
Repayment of notes payable (70,000)
Proceeds from issuance of Series A Preferred Stock 1,795,677 1,050,000
Payment of equity issuance costs 49,991
Net Cash Provided By Financing Activities 2,596,186 1,650,000
Net Increase (Decrease) In Cash 8,974 (352,114)
Cash - Beginning of Year 18,934 371,048
Cash - End of Year 27,908 18,934
Supplemental Disclosures of Cash Flow Information:    
Cash paid for: Interest 18,030
Cash paid for: Income taxes
Non-cash investing and financing activities:    
Preferred stock issued in exchange for notes and advances payable 1,090,254 5,737,751
Accrual of preferred stock financing costs 10,907
Repayment of convertible note payable and accrued interest by third party 133,488
Accrual of earned preferred stock dividends 741,981 451,283
Common stock issued in connection with paymen of Series A Convertible Preferred Stock dividends in-kind 743,697 546,281
Warrants and conversion options issued in connection with issuance and extension of notes payable 15,600 57,800
Warrants issued in satisfaction of accrued liabilities 35,900
Original issue discount in connection with convertible note payable 6,000
Extinguishment of conversion option in connection with repayment of notes payable $ 1,000