XML 23 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ 11,243,903 $ 4,271,732
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 900
Forgiveness of related party advance 7,500
Amortization of debt discount 1,515,191 59,006
Interest expense on beneficial conversion feature 368,757 134,108
Stock-based compensation 2,280,842 336,681
Changes in operating assets and liabilities:    
Accounts receivable (120,177) (41,000)
Deferred expense 14,226 (20,539)
Other current assets (45,777)
Accounts payable (362,530) 1,330,148
Accrued liabilities 747,358 (5,651)
Insurance reserve 348,442
Deferred revenues 6,046 27,282
Settlement paid (24,444) (73,334)
Net cash used in operating activities (6,515,069) (2,517,530)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment and intangibles (233,136)
Related party advance (500)
Deposits and other 35,460 (142,479)
Net cash used in investing activities (197,676) (142,979)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from shares issued for cash 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
Proceeds from convertible debt 2,778,579
Repayment of Note Payable (50,000)  
Repayment of note payable - related parties (300,000)  
Offering costs (637,547) (455,738)
Receipt of subscription receivable 132,640
Proceeds from sale of preferred stock 300,000
Proceeds from sale of common stock 2,164,029
Net cash provided by financing activities 13,263,672 2,358,291
Increase (decrease) in cash and cash equivalents 6,550,926 (302,218)
Cash and cash equivalents, beginning of year 213,944 516,162
Cash and cash equivalents, end of year 6,764,870 213,944
Supplemental disclosures of cash flow information:    
Cash paid for interest 64,414 3,383
Cash paid for income taxes 800 800
Non cash investing and financing activities:    
Interest on subscription receivable 402 694
Discount on convertible notes with warrants 1,107,982
Preferred stock converted to common stock 1,591,886
Conversion of convertible notes and interest 3,136,996
Discount from beneficial conversion feature 368,757
Discount on notes payable with warrants 84,031
Debt and accrued interest converted to preferred stock $ 536,434