Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.20.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES              
Net Loss $ (2,424,589) $ (437,402) $ 439,709 $ (505,274) $ (3,734,635) $ (878,262)  
Adjustments to reconcile net loss to net cash provided by operations:              
Depreciation         354  
Loss on equity investment     21,588  
Stock-based compensation for services         177,000 115,714  
Stock-based compensation and stock option modification         24,327  
Change in fair value of convertible bridge notes 1,343,237   (735,805)   1,666,422 (490,079)  
Amortization of debt issuance costs         1,250 3,750  
Paid-in-kind interest - convertible bridge notes         427,360 403,329  
Loss on extinguishment of debt 503,762     503,762  
Accrued interest - related party         45,572  
Changes in operating assets and liabilities              
Decrease (increase) in prepaid expenses and other current assets         (1,335) (11,914)  
(Decrease) increase in accounts payable and accrued expenses         75,278 (42,491)  
Increase accrued payroll and related expensess         194,881 150,000  
Increase in contract liabilities - related party         126,444  
Decrease in contract liabilities         (10,064)  
Net cash used in operating activities         (620,118) (611,631)  
CASH FLOWS FROM FINANCING ACTIVITIES              
Proceeds from convertible notes payable and notes payable - related parties         335,873 425,000  
Proceeds from convertible notes payable         142,500 30,000  
Proceeds from Paycheck Protection Program         142,942  
Net cash provided by financing activities         621,315 455,000  
NET INCREASE IN CASH         1,197 (156,631)  
CASH - Beginning of period   $ 478   $ 160,035 478 160,035 $ 160,035
CASH - End of period $ 1,675   $ 3,404   1,675 3,404 $ 478
SUPPLEMENTAL CASH FLOW DISCLOSURES:              
Payment of interest in cash          
NON-CASH INVESTING AND FINANCING ACTIVITIES:              
Accrual of contractual dividends on Series A convertible preferred stock         26,366 26,926  
Investment purchased with a subscription payable         21,588  
Conversion of convertible bridge notes and accrued interest to 11,418,069 shares of common stock         $ 2,511,975