XML 29 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash Flows Used in Operating Activities:    
Net loss $ (6,219,348) $ (837,143)
Adjustments to reconcile net loss to net cash used in operating activities:    
Share based compensation 424,784
Common shares issued to third party for services 1,404,157
Warrants issued for services 36,470
Amortization of intangibles 450,903 49,189
Change in fair value liabilities for price adjustable warrants 75,100
Changes in operating assets and liabilities:    
Prepaid expenses and other assets 161,164 (87,814)
Accounts payable 425,339 (876,044)
Accrued expenses 837,714 1,130,757
Due to related party 1,205,561 23,641
Other liabilities (36,470)
Net Cash Used in Operating Activities (1,260,685) (522,314)
Cash Flows (Used in) Provided by Investing Activities:    
Net cash acquired in reverse acquisition 5,867
Purchase of intangible assets (375,000)
Net Cash (Used in) Provided by Investing Activities (375,000) 5,867
Cash Flows from Financing Activities:    
Proceeds from sale of common stock to related party 250,000
Proceeds from notes payable due to related party 500,000
Proceeds from convertible notes 124,973
Proceeds from convertible notes due to related parties, net 790,073 234,973
Proceeds from exercise of warrants for common stock 170,643
Payments for notes payable (24,000)
Loan fees (50,000)
Net Cash Provided by Financing Activities 1,636,716 359,946
Net increase (decrease) in cash 1,031 (156,501)
Cash - Beginning of Period 105,347 261,848
Cash - End of Period 106,378 105,347
Supplementary Cash Flow Information:    
Interest paid
Income taxes paid 800 800
Non-cash Investing and Financing Activities:    
Issuance of warrants for services 36,470
Common stock issued in reverse acquisition 3,672,000
Contributed capital 257,252
Common stock issued for accounts payable 976,714
Return of common stock for other assets 31,404
Adjustment to goodwill for change in value of pre-acquisition accounts payable 55,247
Assumption of liabilities for acquisition of assets 320,000
Warrants issued with convertible debt as loan fee 112,210
Non-cash retrospective adjustment (Note 1) $ 141,723