XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash flows from operating activities:    
Net gain/(loss) $ (504,726) $ (2,264,922)
Adjustments to reconcile net (loss) to net cash (used in) operating activities    
Fair value of warrants issued 1,109,044
Amortization of discount to note payable (12,334)
Changes in fair value of derivative liabilities 415,706
Accounts payable and accrued expenses 146,089 124,541
Due from/to related party (15,148) (36,766)
Net cash (used in) operating activities: (373,785) (664,731)
Cash flows from financing activities    
Proceeds from issuance of note payable 290,000
Proceeds from issuance of convertible note payable 156,500
Cash paid to repurchase convertible note payable (110,257)
Proceeds from issuance of common stock 350,000
Proceeds from exercise of warrants 292,800
Issuance of common stock as payment for account payable 25,582
Net cash provided by financing activities 318,382 686,243
Net increase/(decrease) in cash and cash equivalents (55,404) 21,512
Cash and cash equivalents, including restricted, beginning of year 93,378 26,298
Cash and cash equivalents, including restricted, end of period 37,976 47,812
Non-cash financing activities    
Issuance of 54,963,098 shares of common stock to retire convertible notes payable 384,159
Supplemental disclosure of cash flow information:    
Interest
Income taxes