XML 15 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (1,563,512) $ (1,719,749)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation expense 61 379
Goodwill impairment 0 404,169
Stock based compensation 654,707 450,566
Accretion to bridge loan 7,162
Legal fees satisfied through issuance of Series B preferred stock 150,000
Change in fair value of the derivative liability (81,509) 29,332
Gain on sale of marketable securities (963)
Modification of warrants 99,782
Changes in operating assets and liabilities    
Prepaid expenses (54,375) (96,667)
Other receivables 6,428
Accounts payable and accrued expenses 17,262 30,131
NET CASH USED IN OPERATING ACTIVITIES (963,071) (798,511)
CASH FLOWS USED IN INVESTING ACTIVITIES    
Sale of marketable securities 1,695,000
Purchase of marketable securities (2,847,736)
NET CASH USED IN INVESTING ACTIVITIES (1,152,736)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from bridge loan 19,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 4,302,437
Effect of exchange rate on cash and cash equivalents (32,457) (18,291)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (2,148,264) 3,485,635
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 3,100,398 3,343
CASH AND CASH EQUIVALENTS, END OF PERIOD 952,134 3,488,978
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest expense
Cash paid for income taxes
NONCASH TRANSACTIONS    
Unrealized loss on marketable securities 1,998
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 425,265
Reclassification of warrants to derivative liabilities from equity 487,425
Goodwill recognized in connection with reverse business combination 404,169
Accrued liabilities paid through the issuances of Series B preferred stock 125,000
Series B Preferred stock converted to common stock 8
Series B Preferred Stock [Member]    
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of Series B Preferred Stock $ 4,283,437