XML 25 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 $ (1,310,295) $ (2,111,860)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 349,691 207,306
Loss on derivative liability 55,000 450,000
Loss (gain) on forgiveness of debt (27,628)
Depreciation and amortization 529,486 437,720
Changes in operating assets and liabilities    
Accounts receivable (1,850,375) 2,846
Accrued interest - loans payable related party (25,000) 427,482
Accrued interest - loans payable third party 16,300 16,300
Other current assets (14,837) 179
Accounts payable and accrued expenses 3,024,181 191,392
Net cash provided by/(used in) operating activities 746,523 (378,635)
Cash flows from investing activities:    
Purchase of patents (75,000) (20,000)
Net cash used in investing activities (75,000) (20,000)
Cash flows from financing activities:    
Proceeds from loans 250,000
Repayment of purchase price of patents (155,614)
Loan payable - third party (16,000)
Proceeds/(repayment) from sale of future revenues (129,622) 150,000
Net cash from/(used in) financing activities (301,236) 400,000
Net increase (decrease) in cash and cash equivalents 370,287 1,365
Cash and cash equivalents at beginning of year 166,911 165,546
Cash and cash equivalents at end of year 537,198 166,911
Non Cash Investing and Financing Activities    
Accounts payable for patent purchase, net of imputed interest of $336,781 and $0, respectively 1,238,219
Supplemental disclosure of cash flow information    
Income taxes, including foreign taxing authorities withheld taxes of $5,000 and $1,039,900 during the years ended December 31, 2019, and 2018 respectively. 5,234 1,040,134
Interest $ 467,280