XML 15 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (6,809,316) $ (1,592,106)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation 392
Forgiveness of related party advance 7,500
Amortization of debt discount 1,515,191 14,208
Interest expense on beneficial conversion feature 368,757 134,108
Stock-based compensation 2,065,721 195,808
Changes in operating assets and liabilities:    
Accounts receivable (19,800)
Deferred expense 23,568 (5,978)
Accounts payable 561,268 161,940
Accrued liabilities 400,003 (117,490)
Deferred revenues (22,758) 8,023
Settlement payable (24,444) (36,667)
Net cash used in operating activities (1,941,418) (1,230,654)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (4,194)
Related party advances (500)
Deposits and other 35,460 (97,695)
Net cash provided by (used in) investing activities 31,266 (98,195)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from common stock issued for cash in public offering 12,600,000
Offering costs associated with underwriters in public offering (1,260,000)
Proceeds from note payable 50,000
Proceeds from notes payable - related parties 300,000
Repayment of note payable (50,000)
Proceeds from convertible debt 2,778,579
Offering costs (637,547) (129,684)
Proceeds from subscription receivable 132,695  
Proceeds from sale of preferred stock 300,000
Proceeds from sale of common stock 892,688
Net cash provided by financing activities 13,563,727 1,413,004
Increase in cash and cash equivalents 11,653,575 84,155
Cash and cash equivalents, beginning of period 213,944 516,163
Cash and cash equivalents, end of period 11,867,519 600,318
Supplemental disclosures of cash flow information:    
Cash paid for interest 61,380
Cash paid for income taxes 2,600 800
Non cash investing and financing activities:    
Interest on subscription receivable 347 694
Discount on debt with warrants 1,107,982 84,031
Discount from beneficial conversion feature 368,757 134,108
Preferred stock converted to common stock 1,591,886
Conversion of convertible debt and interest 3,137,008
Debt and accrued interest converted to preferred stock $ 536,434