XML 15 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current assets:    
Cash and cash equivalents $ 673,995 $ 346,040
Accounts receivable, less allowance for doubtful accounts of $116,664 and $774,841, respectively 180,499 3,056,213
Note receivable 14,959
Lifeline revenue due from USAC 212,621 60,790
Inventory 178,309
Prepaid expenses 5,605 96,883
Total current assets 1,251,029 3,574,885
Property and Equipment, less accumulated depreciation of $105,484 and $38,656, respectively 236,810 294,616
Intangible assets less accumulated amortization of $1,627,779 and $519,404, respectively 4,125,742 4,769,117
Goodwill 866,782 866,782
Investment in Centercom 414,612 203,700
Operating lease right of use asset, net 368,638 210,816
Other long-term assets 61,458 66,457
Total assets 7,325,071 9,986,373
Current liabilities:    
Accounts payable and accrued expenses - others 5,589,547 3,637,577
Accounts payable and accrued expenses - related party 1,753,837 998,517
Credit card liability 383,073 449,158
Deferred revenue 443,300 38,040
Derivative liability 1,357,528 190,846
Operating lease liability 210,556 90,944
Line of credit 912,870 912,870
Debt - related party 2,369,000
Notes payable and current portion of long-term debt, net 2,283,950 736,172
Total current liabilities 15,306,509 7,054,124
Long-term debt less current portion - related party 1,120,440 2,205,440
Operating lease liability - net 155,167 119,872
Trade payables - long term 854,868 869,868
Notes payable and long term portion of debt - net 616,901
Convertible promissory notes payable - net 4,436,684
Total liabilities 18,051,037 14,685,988
Commitments and contingencies  
Stockholders' deficit:    
Common stock: $0.001 par value; 500,000,000 shares authorized; 127,131,210 shares and 102,193,579 shares issued and outstanding at December 31, 2020 and 2019, respectively 127,131 102,193
Additional paid in capital 10,725,380 6,055,042
Accumulated deficit (21,592,199) (10,870,572)
Total stockholders' deficit (10,725,966) (4,699,615)
Total liabilities and stockholders' deficit 7,325,071 9,986,373
Series A Preferred Stock [Member]    
Stockholders' deficit:    
Preferred stock, value 13,000 13,000
Total stockholders' deficit 13,000 13,000
Series C Convertible Preferred Stock [Member]    
Stockholders' deficit:    
Preferred stock, value 722 722
Total stockholders' deficit $ 722 $ 722