Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (878,262) $ (1,393,671)
Adjustments to reconcile net loss to net cash used in operations:    
Depreciation 354 199
Loss on equity investment 21,588
Stock based compensation expense 115,714 164,937
Change in fair value of convertible bridge notes (490,079) (90,431)
Amortization of preferred stock discount 1,062
Amortization of debt issuance costs 3,750 3,750
Restricted shares issued for outside services 270,000
Paid-in-kind interest - convertible bridge notes 403,329 234,345
Changes in operating assets and liabilities    
(Increase) decrease in prepaid expenses and other current assets (11,914) 5,250
Increase (decrease) in accounts payable and accrued expenses (42,491) 45,491
Increase in accrued bonuses 150,000
Increase in contract liabilities - related parties 126,444
Decrease in contract liabilities (10,064)  
Net cash used in operating activities (611,631) (759,068)
CASH FLOWS FROM INVESTING ACTIVITIES    
Deposit toward GBWA purchase (50,000)
Net cash used in investing activities (50,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes payable - related parties, net of issuance costs 425,000
Proceeds from convertible bridge notes, net of issuance costs 30,000 940,000
Net cash used in financing activities 455,000 940,000
NET INCREASE (DECREASE) IN CASH (156,631) 130,932
CASH - Beginning of period 160,035 298,673
CASH - End of period 3,404 429,605
SUPPLEMENTAL CASH FLOW DISCLOSURES:    
Payment of income taxes
Payment of interest in cash 1,247
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 26,926 31,695
Investment purchased with a subscription payable $ 21,588