XML 54 R6.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (3,885,262) $ (1,415,153)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on conversion of notes payable to common stock 161,458 0
Loss on conversion of liabilities to preferred stock 255,176 0
Gain on settlement of notes payable (70,000) 0
Loss on legal settlement 26,924 0
(Gain) loss on settlement of accounts payable (251,536) 29,023
Loss on revaluation of derivative liabilities 709,431 0
Derivative expense 572,895 0
Amortization of discount on notes payable 848,845 13,449
Stock based compensation 234,192 455,537
Imputed interest 9,018 9,000
Changes in assets and liabilities:    
Prepaid expenses 2,500 27,500
Accounts payable 216,704 452,487
Accrued liabilities 308,154 125,627
Due to related parties (4,543) 45,882
Accrued interest 81,575 9,716
Net cash provided by (used in) operating activities (784,469) (246,932)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for acquisition of fixed assets (7,854) 0
Net cased used in investing activities (7,854) 0
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes payable, net of payments to vendors 1,048,500 276,000
Principal payments on notes payable (174,236) (27,764)
Net cash provided by financing activities 874,264 248,236
Net increase (decrease) in cash and cash equivalents 81,941 1,304
Cash and cash equivalents at beginning of period 1,304 0
Cash and cash equivalents at end of period 83,245 1,304
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest paid 86,241 2,236
Income taxes paid 0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Common stock issued for satisfaction of payables 0 424,377
Consulting fees prepaid with note payable and stock 9,721 30,000
Par value of shares returned for cancellation 7,000 0
Stock issued for conversion of debt and accrued interest 627,479 0
Stock issued for legal settlement 74,104 0
Preferred stock issued for conversion of liabilities 655,661 0
Common stock issued for accrued compensation 0 156,436
Discount on notes payable due to warrants 34,500 74,095
Discount on notes payable due to derivative liabilities 1,087,000 0
Beneficial conversion feature 225,393 0
Settlement of derivative liabilities 881,296 0
Cashless exercise of warrants 35,149 0
Gain on settlement of accounts payable – related parties $ 35,532 $ 123,000