XML 14 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
OPERATING ACTIVITIES:    
Net loss $ (1,653,310) $ (24,307,922)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 1,374 1,374
Common stock issued for services 1,950,000 4,075,653
Common stock issued for acquistion contingency 2,280,331
Financing costs 531,282 183,930
Amortization of debt discounts 331,428 153,658
Change in value of derivative liability (1,580,668) (105,274)
Fair value of stock options 15,925,010
Change in current assets and liabilities:    
Accounts receivable 7,590 (8,874)
Prepaid consulting fees (12,000) 1,384,137
Other current assets (7,000)
Accounts payable 48,559 210,878
Accrued interest 44,056 19,923
Accrued compensation - officer 33,333
Due to officer 8,704
Net cash used in operating activities (296,652) (187,176)
FINANCING ACTIVITIES:    
Proceeds from stock subscription receivable 164,105
Proceeds from convertible notes payable 296,500 141,882
Repayment of due to officer (598)
Repayment of convertible notes payable (95,711)
Net cash provided by financing activities 296,500 209,678
NET INCREASE (DECREASE) IN CASH (152) 22,502
CASH, BEGINNING BALANCE 1,497 1,790
CASH, ENDING BALANCE 1,345 24,292
CASH PAID FOR:    
Interest
Income taxes
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:    
Beneficial conversion feature 782,363 208,766
Common stock issued for debt, accrued interest and fees 222,597 20,140
Debt issued for accounts payable 50,861
Penalties and fees added to convertible note 14,719
Fair value of benefical conversion feature of debt repaid/converted $ 362,651