XML 14 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statement of Cash Flows - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $ (1,287,783) $ (584,758) $ (2,245,768) $ (966,829)
Adjustments to reconcile net loss to net cash used in operating activities:        
Loss on conversion of notes payable to common stock 2,799 0 161,458 0
Loss on legal settlement 0 0 26,924 0
Gain on settlement of accounts payable (50,366) 0 (50,366) 0
Loss on conversion of accrued expenses 0 (3,240) 0 32,860
Imputed interest 2,250 2,250 6,750 6,750
Amortization of discount on notes payable     603,861 1,529
Derivative expense     460,375 0
Revaluation of derivative liabilities 69,611 0 69,611 0
Stock based compensation     154,558 359,280
Changes in assets and liabilities:        
Prepaid expenses     2,500 11,000
Accounts payable     18,069 361,917
Accrued liabilities     166,329 67,348
Deferred revenue     0 1,000
Due to related parties     150,407 (24,563)
Accrued interest     57,017 17,224
Net cash provided by (used in) operating activities     (418,275) (132,484)
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from notes payable, net of payments to vendors     428,058 75,000
Principal payments on notes payable     (10,236) 0
Advances from related parties     0 66,594
Net cash provided by financing activities     417,822 141,594
Net increase (decrease) in cash and cash equivalents     (453) 9,110
Cash and cash equivalents at beginning of period     1,304 0
Cash and cash equivalents at end of period 851 9,110 851 9,110
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Interest paid     2,236 0
Income taxes paid     0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Common stock issued for satisfaction of payables     0 501,907
Consulting fees prepaid with note payable and stock     0 30,000
Par value of shares returned for cancellation     7,000 0
Stock issued for debt conversion     363,285 0
Stock issued for legal settlement     74,104 0
Discount due to warrants     34,500 0
Beneficial conversion feature     223,087 0
Debt issued to related party for settlement of accounts payable     5,000 0
Settlement of derivative liabilities 203,730   203,730 0
Discount on notes payable due to derivative liabilities $ 470,000 $ 0 470,000 0
Accrued interest converted to equity     26,330 0
Convertible debt issued for settlement of accounts payable     $ 0 $ 25,000