XML 16 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,104,161) $ (355,706)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Stock based compensation 187,500 0
Allowance for doubtful accounts 313,414 0
Depreciation and amortization 20,350 52,301
Amortization of debt discount 55,054 0
Change in fair value of derivative liabilities 1,588,567 0
Gain on settlement of debt (2,342) 0
Default penalty 8,151 0
Changes in operating assets and liabilities:    
Accounts receivable (1,039,735) 1,810,238
Other current assets 115,073 (54,211)
Due from related party (258,020) 0
Accounts payable 585,417 (1,888,219)
Other current liabilities 174,181 167,770
Net cash used in operating activities (356,551) (267,827)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of fixed assets (426) 0
Disposal of subsidiaries 0  
Net cash used in investing activities (426) 0
CASH FLOWS FROM FINANCING ACTIVITIES:    
Bank overdraft 82 0
Proceeds from loans payable 796,864 686,568
Repayments of loans payable (830,265) (458,610)
Proceeds from loans payable - related parties 800 45,250
Repayment of loans payable - related parties (850) 0
Contribution 30,000 0
Due to related parties (3,400) 0
Common stock issued 134,800 0
Subscription receivable 8,750 0
Proceeds from convertible notes 201,500 0
Net cash provided by financing activities 338,281 273,208
Net change in cash and cash equivalents (18,696) 5,381
Cash and Cash Equivalents, at Carrying Value, Beginning Balance 23,266 17,885
Cash and Cash Equivalents, at Carrying Value, Ending Balance 4,570 23,266
Supplemental cash flow information    
Cash paid for interest 392,074 218,268
Cash paid for taxes 0 0
Non-cash transactions:    
Derivative liabilities recognized as debt discount 201,500 $ 0
Related party debt forgiveness $ 45,200