XML 16 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (657,853) $ (739,785)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation expense 917 82
Goodwill impairment 404,169
Stock based compensation 355,336 102,908
Accretion to bridge loan 5,394
Legal fees satisfied through issuance of Series B preferred stock 150,000
Change in fair value of the derivative liability 117 1,507
Changes in operating assets and liabilities    
Prepaid expenses 36,250
Other receivables 6,428
Accounts payable and accrued expenses 92,164 (11,906)
NET CASH USED IN OPERATING ACTIVITIES (357,397) (57,391)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from bridge loan 19,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 3,797,250
Effect of exchange rate on cash and cash equivalents 1,995 7,565
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (355,402) 3,747,424
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 3,100,398 3,343
CASH AND CASH EQUIVALENTS, END OF PERIOD 2,744,996 3,750,767
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest expense
Cash paid for income taxes
NONCASH TRANSACTIONS    
Warrants issued to placement agent 146,641
Warrants issued for Atrinsic debt settlement and conversion 340,784
Debt settled with issuance of Series B preferred stock 350,000
Reclassification of warrants to derivative liabilities from equity 487,425
Accrued liabilities paid through the issuances of Series B preferred stock 125,000
Goodwill Acquired through Stock Issuance to Predecessor Stockholders [Member]    
NONCASH TRANSACTIONS    
Shares issued in connection with reverse business combination 404,169
Series B Preferred Stock [Member]    
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of Series B Preferred Stock $ 3,778,250