XML 15 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2019
Mar. 31, 2018
Sep. 30, 2018
Cash flows from operating activities of continuing operations:              
Net income (loss) $ (3,838,400) $ (2,651,397) $ (1,684,708) $ (994,482) $ (6,489,767) $ (2,679,190)  
Amortization of debt discount         1,951,983 1,199,159  
Common stock issued in exchange for fees and services         240,501 254,720  
Depreciation and amortization 57,116   83,769   115,982 141,156  
Loss on disposal of assets         64,095  
Loss on settlement of accounts payable         3,750  
Loss on settlement of debt     56,093  
Provision for doubtful accounts         35,333 3,067  
Stock based compensation         395,850 1,234,415  
Unrealized (gain) loss on derivative liability         556,647 (1,794,091)  
Changes in operating assets and liabilities:              
Accounts receivable         74,625 16,067  
Prepaid expenses         (142,911) 77,954  
Other current assets         33,122 (52,647)  
Security deposits         (722) (451,323)  
Operating lease right of use assets         48,332  
Accounts payable and accrued liabilities         1,179,775 (348,073)  
Customer deposits and deferred revenues         (156,363) (83,385)  
Interest payable         410,712 192,616  
Net cash provided by (used in) operating activities         (1,078,049) (2,148,643)  
Cash flows from investing activities:              
Cash consideration for acquisition of business         20,468  
Notes receivable         (39,987)  
Deposit, related party         (200,000)  
Purchase of fixed assets         (580,075) (571,501)  
Net cash provided by (used in) investing activities         (580,075) (791,020)  
Cash flows from financing activities:              
Proceeds from issuance of common stock, net of issuance costs         186,000 508,000  
Proceeds from issuance of convertible debentures         414,183 6,136,120  
Proceeds from issuance of convertible notes, net of issuance costs         971,014  
Proceeds from related party advances         199,040  
Repayments of capital leases         (93,050) (22,347)  
Repayments of loans payable         (18,617) (605,348)  
Repayments of related party loans payable         (27,151) (176,528)  
Net cash provided by (used in) financing activities         1,631,419 5,839,897  
Effect of exchange rates on cash and cash equivalents         (7,769)  
Net increase (decrease) in cash and cash equivalents         (34,474) 2,900,234  
Cash and cash equivalents at beginning of period   $ 81,735   121,013 81,735 121,013 $ 121,013
Cash and cash equivalents at end of period $ 47,261   3,021,247   47,261 3,021,247 $ 81,735
Supplemental disclosure of cash flow information:              
Cash paid for interest         80,028  
Cash paid for income taxes          
Supplemental disclosure of non-cash investing and financing activities:              
Conversion of convertible note and accrued interest into common stock         708,089 730,485  
Reclassification of derivative liability to additional paid in capital     $ 601,139 $ 281,315 882,454  
Settlement of account payable for common stock         18,750  
Common stock issued for settlement of note payable         162,000  
Common stock issued for settlement of related party note payable         62,500  
Common stock issued for subscription receivable         406,000  
Conversion of Series D Preferred stock to common stock         70  
Debt discount recorded on convertible notes and debentures payable upon initial measurement of derivative liability         364,462 5,505,131  
Debt discounts recorded for original issue discounts on convertible debentures         846,985 446,800  
Equipment financed through capital leases         323,411 385,208  
Issuance of convertible notes payable and other obligations in connection with the acquisition of a business           600,000  
Sale and assumption of note payable and accrued interest         $ 556,658