XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Operating Activities    
Net Loss $ (1,281,783) $ (3,174,822)
Adjustments to reconcile net loss to net cash from operating activities:    
Depreciation and amortization 2,180 1,290
Accrued interest 16,835
Finance charges and interest paid in shares 24,824
Professional fees paid in shares 29,374
Stock based compensation 1,360,000
Accretion of debt discount 2,971
Loss on settlement of debt 495,943 1,046,322
Loss on derivative 484,720
Total items not involving cash flow from operating activities (783,659) (208,486)
Changes in operating assets and liabilities 739,000 126,600
Net cash used in operating activities (44,659) (81,886)
Cash Flows from Investing Activities    
Purchase of property and equipment (14,875)
Net cash used in investing activities (14,875)
Financing Activities    
Proceeds from issuance of stock for cash 175,000
Repayment of overdraft (870)
Proceeds from share subscriptions receivable 1,750
Proceeds from notes payable 53,389
Proceeds from shareholder loans 22,536
Proceeds from loan payable 19,262
Repayment of promissory notes (7,658)
Net cash provided by financing activities 175,000 88,409
Effects of Foreign Currency Translation (38,410) 8,352
Change in cash 91,931
Cash and cash equivalents - beginning of year 66,961
Cash and cash equivalents end of year 158,892
Supplemental disclosure of cash flow information:    
Interest paid 16,604
Supplemental Disclosure of non-cash investing and financing Activities    
Shares issued for settlement of notes and accounts payable 172,056
Shares issued for consulting agreements 393,750
Common shares issued to CEO 1,460,000
Common shares issued as finance charges 21,000
Conversion of promissory notes 1,314,904
Increase (decrease) in share subscriptions payable (589,694) 1,231,079
Increase in share subscriptions receivable $ 39,415