XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash Flows Used in Operating Activities:    
Net loss $ (13,788,776) $ (3,226,155)
Adjustments to reconcile net loss to net cash used in operating activities:    
Share based compensation 1,307,046 218,295
Common shares issued to third party for services 54,000
Loss on settlement with issuance of common shares 250,000
Loss on note settlement with issuance of preferred shares 375,000
Common shares issued to license agreement 75,000
Goodwill and intangible assets impairment 4,794,030
Amortization of intangibles 288,460 327,642
Amortization of debt discount 113,171
Non-cash interest expense 36,729
Loss on settlement 874,697
Change in fair value liabilities for price adjustable warrants 106,345
Change in fair value of derivative liability 115,271
Changes in operating assets and liabilities:    
Accounts receivable (135,150)
Inventory (204,051)
Prepaid expenses and other assets (429,679) 125,098
Accounts payable (122,229) 419,494
Accrued expenses (641,157) 637,642
Accrued fee payable (320,000)
Deferred revenue 200,000
Due to related party 313,393 299,166
Net Cash Used in Operating Activities (7,013,516) (923,202)
Cash Flows Used in Investing Activities:    
Purchase of furniture and fixtures (28,795)
Purchase of intangible assets (375,000)
Net Cash Used in Investing Activities (28,795) (375,000)
Cash Flows Provided By Financing Activities:    
Proceeds from sale of preferred stock, net of offering expenses 13,585,894
Proceeds from sale of common stock to related party 250,000
Proceeds from notes payable due to related party 90,888
Proceeds from convertible notes 400,000
Proceeds from convertible notes due to related parties, net 290,000
Proceeds from exercise of warrants for common stock 170,643
Payments for notes payable (143,834)
Net Cash Provided by Financing Activities 13,442,060 1,201,531
Net increase (decrease) in cash 6,399,749 (96,671)
Cash - Beginning of Period 106,378 105,347
Cash - End of Period 6,506,127 8,676
Supplementary Cash Flow Information:    
Income taxes paid 800
Non-cash Investing and Financing Activities:    
Issuance of warrants for liabilities, related party 1,494,469
Common stock issued for settlement of accrued expenses 976,714
Return of common stock for other assets 31,404
Adjustment to goodwill 55,247
Accrued interest 32,080
Assumption of liabilities for acquisition of assets 320,000
Preferred share settlement of debt and accrued liabilities 3,437,735
Issuance of warrants 32,420,580
Accrued dividends 649,857
Cancellation of Series E Preferred Stock 46,311
Goodwill reclassified to inventory $ 160,800