XML 44 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (3,528,258) $ (1,360,090)
Adjustments to reconcile net (loss) income to net cash provided by (used) in operating activities    
Amortization of debt discount 622,256 315,828
Amortization of intangibles 335,613 195,775
Operating Lease Payments 6,353
(Gain) loss on discontinued operations and disposal (594,752)
Stock issued for services 16,000 411,500
Stock compensation expense 733,215 273,570
Warrant revaluation 128,375
Issuance of warrants for services 20,747
Changes in Assets and Liabilities    
Trade accounts receivable 1,605 29,137
Product deposit (116,695) (16,802)
Inventory 72,557 (341,358)
Other current assets (172,965) (270,006)
Deferred revenue 33,568 45,905
Deferred tax liability 66,000 4,000
Accounts payable and accrued expenses 2,182,159 293,150
Net cash provided by (used in) operating activities of continuing operations 251,408 (865,021)
Net cash used in operating activities of discontinued operations (40,498)
Net cash provided by operating activities 251,408 (905,519)
CASH FLOWS FROM INVESTING ACTIVITIES    
Payment to seller for contingent consideration (100,000)
Purchase of subsidiary, net of cash received (148,555)
Purchase of intangible assets licenses (100,000)
Proceeds from sale of legacy business 390,000
Net cash (used in) provided by investing activities (100,000) 141,445
CASH FLOWS FROM FINANCING ACTIVITIES    
Distributions to non-controlling interest (89,085)
Investment in subsidiary by noncontrolling interest, net 156,266
Proceeds from convertible notes payable 1,093,279 550,000
Repayment of notes payable (295,000) (232,559)
Exercise of stock options 4,080
Purchase of shares and warrants 349,999
Debt issuance costs (284,070)
Proceeds from notes payable 325,000
Net cash provided by (used in) financing activities 775,123 802,787
Net increase in cash 926,531 38,713
Cash at beginning of the period 180,093 141,379
Cash at end of the period 1,106,624 180,093
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period for interest 80,660
Issuance of company stock for investment in subsidiary 900,000
Conversion of liability as consideration on sale of legacy business 150,000
Warrants issued in relation to debt 569,147 533,691
Conversion of notes payable 344,641
Stock repurchase from shareholder and retirement of stock 460,000
Purchase of asset license accrued $ 100,000