XML 109 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Cash Flows from Operating Activities    
Net loss $ (5,528,599) $ (5,790,835)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 73,385 23,782
Stock based compensation, including amortization of prepaid fees 519,930 474,231
Amortization of original issue discount and debt discount on convertible notes 1,260,513 763,616
Financing cost 135,528 1,221,911
Change in fair value of derivative financial instruments (671,822) 106,141
Loss on extinguishment of debt 1,229,777 393,123
Change in fair value of debt 121,508 140,789
Changes in operating assets and liabilities:    
Accounts receivable 31,633 (1,535)
Inventory 1,654
Prepaid expenses and deposits (96,696) 53,350
ROU lease assets 282,372
Accounts payable and accrued expenses 492,212 193,400
Lease liability (278,017)
Due to related party, current portion 63,771 65,841
Net cash used in operating activities (2,362,851) (2,356,186)
Cash Flows from Investing Activities    
Acquisition of property and equipment (10,056) (3,002)
Acquisition, net of cash acquired (465,000)
Net cash used in investing activities (475,056) (3,002)
Cash Flows from Financing Activities    
Proceeds from sale of common stock 1,658,986 2,632,956
Proceeds from exercise of warrants 275
Proceeds from issuance of convertible notes 2,175,000 1,255,500
Repayment of convertible notes (1,020,491) (1,388,560)
Proceeds from related party loans 101,450
Repayment of related party loans (9,000)
Proceeds from notes payable and bank loans 73,500
Repayment of notes payable and bank loans (199,067)
Payments on capital leases (16,819)
Repurchase and retirement of treasury stock (1,200) (5,000)
Net cash provided by financing activities 2,812,570 2,444,960
Net (decrease) increase in cash (25,337) 85,772
Cash, beginning of period 135,778 50,006
Cash, end of period 110,441 135,778
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest 38,126 79,844
Cash paid during the period for income tax
Schedule of non-cash investing and financing activities:    
Initial derivative liability and fair value of beneficial conversion feature and original issue discount allocated to proceeds of variable convertible notes payable 1,870,234 1,848,098
Common stock issuable issued during period 35 13,799
Fair value of warrants issued for professional service 54,257 130,306
Conversion of convertible note payable to common shares 1,219,555 62,036
Fair value of common shares issued with convertible notes payable 28,318 5,593
Cashless exercise of options and warrants 230 200
Adoption of lease obligation and ROU asset 560,050
Fair value of shares issued as acquisition consideration 1,000,000
Value of contingent acquisition consideration 500,000
Fair value of warrants issued and modifications of beneficial conversion feature to extend convertible notes payable 703,267 229,902
Fair value of warrants issued to extend related party notes payable 274,801 337,466
Fair value of warrants issued to extinguish convertible notes payable 143,014
Derivative liabilities written off with repayment of convertible notes payable 608,390 1,102,882
Derivative liabilities written off at end of warrant repricing period 2,783,372
Derivative liabilities reclassified into additional paid in capital for convertible notes payable conversion into shares 63,549
Fair value of warrants allocated to proceeds of fixed convertible notes payable $ 225,323