Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (370,954) $ (1,151,104)
Adjustments to reconcile net loss to net cash used in operations:    
Depreciation and amortization 133 22,852
Restricted shares issued for outside services 209,600
Stock based compensation 96,849 145,718
Paid-in-kind interest - convertible bridge notes 140,488
Change in fair value of convertible bridge notes (345,324) 625,277
Amortization of preferred stock discount 1,062 69,323
Amortization of debt issuance costs 2,500 1,250
Gain on extinguishment of liabilities (358,145)
Changes in operating assets and liabilities    
Increase in accounts receivable (19,550)
Increase in prepaid expenses (24,668) (892)
Increase (decrease) in accounts payable & accrued expenses 90,880 (31,699)
Net cash used in operating activities (409,034) (487,370)
CASH FLOWS FROM INVESTING ACTIVITIES    
Deposit paid to ETS (75,000)
Net cash used in investing activities (75,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payment of capitalized leases (600)
Proceeds from notes payable - related parties 18,100
Proceeds from convertible bridge notes, net of issuance costs 290,000 1,435,000
Net cash provided by financing activities 290,000 1,452,500
NET (DECREASE) INCREASE IN CASH (119,034) 890,130
CASH - Beginning of period 298,673 3,330
CASH - End of period 179,639 893,460
SUPPLEMENTAL CASH FLOW DISCLOSURES:    
Payment of interest in cash 1,244 37,500
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of convertible bridge notes and accrued interest to 613,451 shares of common stock 57,664
Accrual of contractual dividends on Series A convertible preferred stock 22,621 17,852
Forgiveness of deferred salary by officer 112,797
Conversion of payables, accrued interest, notes payable and notes payable - related parties to debentures 191,908
Settlement of accounts payable and accrued expenses to 1,738,195 shares of common stock 260,679
Reclassification of derivative liabilities to equity upon adoption of ASU 2017-11 $ 213,042