XML 21 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Operating Activities:    
Net loss $ (25,006,486) $ (1,573,906)
Depreciation 14,290 17,513
Amortization of debt discount 1,040,838 350,208
Loss from marketable securities 32,758
Shares and Warrants issued for services 1,150,675
Share based compensation 76,616
Finance loss arising from change in terms of convertible notes 21,472,897
Change in derivative liability (336,272)
Non cash finance, general and administrative expenses arising from settlement with debt and warrant holders 659,960
Decrease in liabilities held for sale (66,250)
Decrease in deferred revenues (50,000)
Increase (decrease) in accounts payable and accrued liabilities (103,051) 189,461
Decrease in amounts due from related party (40,339)
Decrease in accrued interest 35,078
Increase in other receivables (29,724) (2,866)
Net cash used in operating activities (1,544,053) (630,015)
Investing Activities:    
Decrease in restricted cash 11,866
Net cash provided by investing activities 11,866
Financing Activities:    
Issuance of common stock (net of issuance expenses) 1,940,950 526,342
Issuance of short-term convertible notes 100,000
Receipt on account of stock 80,000
Exercise of options 63
Net cash provided by financing activities 2,041,013 606,342
Net increase (decrease) in cash 496,960 (2,527)
Cash and cash equivalents - beginning of period 2,959 4,486
Cash and cash equivalents - end of period 499,919 2,959
Non-cash transactions:    
Deferred revenues against Marketable securities 50,000
Common stock issued in respect of proceeds received during 2017 80,000
pursuant to convertible note 555,390
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 659,960
Re issuance of convertible note $ 470,200