XML 17 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Operating Activities:    
Net loss $ (1,415,989) $ (4,188,684) [1]
Depreciation expense 11,063 3,392
Interest and amortization of discount on convertible notes 360,599 211,715
Non cash finance, general and administrative expenses arising from settlement with debt and warrant holders 659,960
Change in derivative liability 336,272 (425,109) [1]
Share based compensation 72,495 2,766,823
Increase (decrease) in accounts payable and accrued liabilities 121,939 (66,851)
Increase (decrease) in amounts due to related party (64,372) 509
Increase (decrease) in accrued interest (3,267) 1,025
Decrease (increase) in other receivables (21,875) 20,231
Net cash used in operating activities (615,719) (826,731)
Investing Activities:    
Decrease in restricted cash 11,868
Purchase of fixed assets (3,438)
Net cash provided by investing activities 8,430
Financing Activities:    
Proceeds from sale of common stock (net of issuance expenses) 526,232
Receipt on account of stock 80,000
Borrowings on debt 783,049
Net cash provided by financing activities 606,232 783,049
Net decrease in cash (1,057) (43,682)
Cash and cash equivalents - beginning of period 4,486 115,449
Cash and cash equivalents - end of period 3,429 71,767
Non-cash transactions:    
Issuance of Preference Shares in connection with settlement with debt and warrant holders 529,000
Settlement agreement with debt and warrant holders accounted for as extinguishment and re issuance of debt:    
Extinguishment of convertible note (470,200)
Re issuance of convertible note $ 606,160
[1] Restated - see Note 8