XML 20 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from operating activities    
Net income (loss) $ 163,946 $ (1,156,140)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization expense 9,972 14,128
Amortization of note discount 250,335 346,088
Shares issued in settlement of financing costs 100,000
Shares issued in settlement of services 55,250
Expenses paid by lender 6,030 24,984
Convertible note financing 500,469
Change in fair value of derivative liability (1,166,242)
Convertible note default expense 24,750
Financing cost 26,275
Lease expense 1,086
Changes in operating assets and liabilities:    
Investments, market testing (12)
Accounts receivable (14,489) (40)
Inventory (14,757)
Accounts payable (50,764) 34,387
Accrued interest (11,901) 23,143
Accrued interest, related party 10,960 10,920
Unearned subscriptions 227,734 18,343
Net cash provided by (used in) operating activities 92,379 (657,924)
Cash flows from investing activities    
Cash advances to related parties (134,673)
Cash repayments from related parties 6,890 93,442
Purchases of property and equipment (1,587)
Net cash used in investing activities 6,890 (42,818)
Cash flows from financing activities    
Common stock issued for cash 136,156 272,547
Common stock subscribed
Proceeds from notes payable 127,100 175,684
Proceeds from convertible notes payable 100,000 473,725
Repayment of notes payable (331,573) (225,214)
Repayment of convertible notes payable (13,289)
Advances from others 11,100
Net cash provided by financing activities 45,036 707,842
Net increase in cash 144,305 7,100
Cash - beginning of period 21,172 28,001
Cash - end of period 165,477 35,101
Supplemental disclosures    
Interest paid
Income taxes paid
Non-cash investing and financing activities:    
Repayment of note in exchange for note payable (39,370)
Common stock issued in settlement of accrued expenses 128,000
Lease, right of use and liability 160,073
Discount on convertible notes payable 473,725
Repayment of note payable, related party in exchange for advances 2,933
Issuance of warrants for forbearance agreements 371,243
Notes Payable, Other Payables [Member]    
Cash flows from financing activities    
Cash repayments to related parties (103,558)
Paycheck Protection Program CARES Act [Member]    
Cash flows from financing activities    
Proceeds from Payroll Protection Program Loan 130,200
Notes Payable One [Member]    
Non-cash investing and financing activities:    
Discount on notes payable $ 69,500 $ 52,845