XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (8,597,001) $ (2,881,165)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 623
Forgiveness of related party advance 7,500
Amortization of debt discount 1,515,191 35,216
Interest expense on beneficial conversion feature 368,757 134,108
Stock-based compensation 2,152,443 237,759
Changes in operating assets and liabilities:    
Accounts receivable (87,600)
Deferred expense 21,165 (12,350)
Other current assets (57,091)
Accounts payable (434,917) 536,968
Accrued liabilities 375,841 (23,419)
Deferred revenues (3,116) 320
Settlement paid (24,444) (55,000)
Net cash used in operating activities (4,770,149) (2,020,063)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (4,194)
PaymentsToDevelopSoftware (67,689)
Related party advances (500)
Deposits and other 35,460 (99,179)
Net cash used in investing activities (36,423) (99,179)
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)
Repayment of note payable – related parties (300,000)
Proceeds from convertible debt 2,778,579
Offering costs (637,547)
Costs of private placement (220,149)
Proceeds from subscription receivable 132,695
Proceeds from sale of preferred stock 300,000
Proceeds from sale of common stock 1,441,628
Net cash provided by financing activities 13,563,727 1,871,479
Increase (decrease) in cash and cash equivalents 8,457,155 (248,263)
Cash and cash equivalents, beginning of period 213,944 516,163
Cash and cash equivalents, end of period 8,671,099 267,900
Supplemental disclosures of cash flow information:    
Cash paid for interest 64,414
Cash paid for income taxes 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
Preferred stock converted to common stock 1,591,886
Conversion of convertible debt and interest 3,136,996
Debt and accrued interest converted to preferred stock $ 536,434