XML 18 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Operating Activities:    
Net loss $ (24,585,177) $ (1,368,298)
Depreciation expense 14,290 11,063
Amortization of debt discount 769,134 360,599
loss from short-term investment 7,867
Shares issued for services 1,044,144
Finance loss arising from change in terms of convertible notes 21,472,897
Change in derivative liability (336,272)
Non cash finance, general and administrative expenses arising from settlement with debt and warrant holders 659,960
Employee option expenses 72,495
Decrease in net liabilities for sale (49,729)
Increase in accounts payable and accrued expenses 13,032 121,939
Decrease in amounts due from related party (64,372)
Increase in deferred revenues 50,000
Increase in accrued interest (3,267)
Increase in other receivables (56,323) (21,875)
Net cash used in continuing operating activities (1,319,865) (615,719)
Investing Activities:    
Decrease in restricted cash 11,868
Purchase of fixed assets (3,438)
Net cash used in investing activities 8,430
Financing Activities:    
Proceeds from sale of common stock and warrants (net of issuance expenses) 1,940,950 526,232
Exercise of options 63
Receipt on account of stock 80,000
Issuance of convertible note 100,000
Net cash provided by financing activities 2,041,013 606,232
Net increase (decrease) in cash 721,148 (1,057)
Cash and cash equivalents - beginning of period 2,959 4,486
Cash and cash equivalents - end of period 724,107 3,429
Non-cash transactions:    
Increase in deferred revenues against short-term investment 50,000
Issuance of shares in respect of proceeds received during 2017 (80,000)
Common stock issued pursuant to convertible note 85,218
Issuance of Preference Shares in connection with settlement with debt and warrant holders 529,000
Settlement agreement with debt and warrant holders accounted for as extinguishment and re issuance of debt:    
Extinguishment of convertible note (470,200)
Re issuance of convertible note $ 606,160