XML 82 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Operating activities    
Net loss $ (5,269,964) $ (399,841)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Amortization and depreciation 39,051 102,842
Amortization of right of use assets 35,015
Stock-based compensation 307,873 154,213
Change in fair value of LTC cryptocurrency coins 63,487
Change in fair value of derivative liability (4,105)
Loss (gain) on settlement of liabilities 474,953 (61,709)
Gain on equity investment in Centercom (70,909)
Accrued interest on note receivable (32,045)
Changes in operating assets and liabilities:    
Accounts receivable (5,163,347) (41,797)
Lifeline revenue due from USAC 619,162 123,648
Customer phone supply 1,355,201 (561,642)
LTC Cryptocurrency coins (45,880)
Prepaid expenses (100,600) (5,635)
Credit card liability 165,914
Deferred revenue (50,000)
Loss contingency (30,000) (41,500)
Current portion of operating lease liability (35,015)
Accounts payable and accrued expenses 2,767,632 897,660
Net cash (used in) provided by operating activities (4,987,079) 187,951
Investing activities    
Purchase of equipment (222,000)
Net cash received in business combination 243,768
Net cash (used in) provided by investing activities (222,000) 243,768
Financing activities    
Issuance of common stock 3,190,500
Due from related party - net 17,554
Note payable - borrowings 233,000 163,500
Note payable - repayments (70,000)
Convertible promissory notes - borrowings 233,000
Line of credit - advances 1,130,000
Line of credit - repayments (217,130)
Loan proceeds under related party financing arrangement 1,316,000
Loan repayments under related party financing arrangement (674,000) (477,741)
Net cash provided by (used in) financing activities 4,908,370 (296,687)
Net increase (decrease) in cash and cash equivalents (300,709) 135,032
Cash and cash equivalents, beginning of period 444,612 1,274,160
Cash and cash equivalents, end of period 143,903 1,409,192
Cash paid for interest and income taxes:    
Interest 65,600 6,851
Income taxes 82,230
Non-cash investing and financing activities:    
Exchange of related party advances for Series C Preferred Stock 389,502
Exchange of investment in CenterCom for Series C Preferred Stock 178,508
Operating lease liability 230,812
Common shares issued in asset purchase 1,000,000
Debt acquired in asset purchase 4,000,000
Debt acquired in business combination 3,000,000
Exchange of Common Stock for Series C Preferred Stock 148,741
Liabilities settled in Common Stock $ 666,141