XML 18 R6.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash Flows from Operating Activities:    
Net income (loss) $ 107,025 $ (1,342,581)
Adjustments to reconcile net loss to net cash used in operations:    
Amortization of discount – notes payable 497 0
Amortization of discount – PIK Notes 93,462 88,679
Amortization of deferred financing costs 5,990 22,751
Accrued interest on PIK Notes 343,048 278,402
Stock based compensation expense 6,570 65,323
Non-cash lease expense 712 1,520
Change in operating assets and liabilities:    
Accounts receivable 23,423 (80,087)
Deposits and prepaids 80,778 104,971
Accounts payable and accrued liabilities 65,499 (152,780)
Net cash provided by (used in) operating activities 727,004 (1,013,802)
Cash Flows from Financing Activities:    
Payments on notes payable (315,625) (91,009)
Proceeds from notes payable 113,750 0
Payments on insurance financing (75,879) 0
Net cash (used in) financing activities (277,754) (91,009)
Net change in cash 449,250 (1,104,811)
Cash at beginning of period 52,793 2,892,340
Cash at end of period 502,043 1,787,529
Supplemental disclosure of cash flow information:    
Cash paid for interest 2,069 9,156
Cash paid for income taxes 0 0
Supplemental disclosure of non-cash financing activity:    
Accrued PIK interest paid through issuance of PIK Notes 107,042 245,920
Effect of ASU 2017-11, Financial Instruments with Characteristics of Liabilities and Equity and ASU 2016-02, Leases 0 4,950,396
Stocks issued to note holders for financing cost $ 1,250 $ 0