XML 16 R7.htm IDEA: XBRL DOCUMENT v3.19.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities:    
Net income (loss) $ (952,374) $ 1,870,075
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Stock based compensation 97,500
Amortization of deferred financing costs 33,891 20,000
Loss on legal settlement 232,246
Loss on debt settlement 229,555 58,759
Depreciation 10,098 8,430
Initial expense for fair value of derivative liabilities 240,385 44,206
Amortization of discounts on convertible notes 215,585 183,450
Change in fair values of derivative liabilities 33,850 (2,901,355)
Changes in operating assets and liabilities:    
Accounts receivable 1,990
Inventory (9,992)
Prepaid assets and other 3,000 (9,500)
Right of use asset 24,916
Accounts payable and accrued expenses (137,844) (47,022)
Due to related party 20,425 (7,715)
Net cash used in operating activities (276,523) (460,918)
Cash flows from investing activities:    
Purchase of property, equipment and furniture (19,563)
Purchase of notes receivable (20,000) (35,000)
Net cash used in investing activities (20,000) (54,563)
Cash flows from financing activities:    
Proceeds from issuance of convertible debt 215,000 275,000
Payments made of principal and interest on convertible notes (178,058)
Payments made on note payable (25,000)
Proceeds from sale of common stock to be issued 15,000 340,000
Net cash provided by financing activities 230,000 411,942
Net decrease in cash and cash equivalents (66,523) (103,539)
Cash and cash equivalents, Beginning 77,016 304,889
Cash and cash equivalents, Ending 10,493 201,350
Supplemental disclosure of cash flow information:    
Cash paid for interest 6,859
Cash paid for income taxes
Schedule of non-cash financing activities:    
Discount from derivatives 248,891 295,000
Conversion of notes payable and interest into common stock 245,746 125,000
Change in fair value for available for sale marketable securities (13,881) (17,626)
Lease standard adoption 310,259
Settlement of derivatives 585,850 660,569
Stock issued for cashless exercise $ 2,855