XML 17 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash Flows from Operating Activities    
Net loss $ (15,567,751) $ (4,219,687)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 446,369 204,486
Stock-based compensation 742,821 3,684
Options issued to franchisees 47,583
Restricted stock issued as compensation for services 170,000
Amortization of debt discount 3,956,792 138,933
Impairment of intangible asset 410,225
Impairment of property and equipment 1,375,790
Impairment of Goodwill 2,521,468
Write off of security deposits 137,160
Bad debt expense 128,855 113,932
Deferred rent (126,705)
Deferred income tax (benefit) provision (246,527) 127,282
Expenses paid by former parent 490,071 74,970
Changes in operating assets and liabilities:    
Accounts receivable (8,008) (50,211)
Inventory (28,648) (49,921)
Prepaid expenses and other current assets 27,029 (89,281)
Security deposits and other assets (9,789) (42,446)
Accounts payable and accrued expenses 1,556,488 850,937
Deferred revenue 88,893 656,466
Other current liabilities 210,885 170,154
Total Adjustments 11,890,752 2,108,985
Net Cash Used in Operating Activities (3,676,999) (2,110,702)
Cash Flows from Investing Activities    
Purchases of property and equipment (968,831) (957,387)
Cash paid in connection with acquisition of Winston Salem (124,117)
Issuance of loans receivable (58,753) (192,500)
Issuance of loans receivable - related parties (5,533)
Collections from loans receivable 167,452 158,329
Collections from loans receivable - related parties 22,496 20,000
Net Cash Used in Investing Activities (843,169) (1,095,675)
Cash Flows from Financing Activities    
Proceeds from exercise of warrants 50,000
Proceeds from issuance of restricted stock 420,000
(Repayments) Advances from Former Parent (250,013) 329,081
Repayments of notes payable (8,100)
Proceeds from convertible notes payable 2,049,340
Proceeds from convertible notes payable - related parties 300,000
Proceeds from other notes payable 220,000
Proceeds from other notes payable - related parties 335,000
Proceeds from convertible notes payable to Former Parent 1,138,800 2,621,842
Net Cash Provided by Financing Activities 4,263,127 2,942,823
Net Decrease in Cash (257,041) (263,554)
Cash - Beginning of Period 335,724 599,278
Cash - End of Period 78,683 335,724
Supplemental Disclosures of Cash Flow Information:    
Cash paid for interest 25,116 119
Supplemental disclosures of non-cash investing and financing activities    
Beneficial conversion feature 1,085,985 2,381,107
Warrants issued in connection with convertible debt 170,958 241,028
Payment on note payable by parent in exchange for reduction in receivable from Former Parent 300,000
Payable to Former Parent exchanged for convertible notes 517,915
Conversion of convertible notes payable to Former Parent into common stock 5,361,177
Loan receivable advanced by Former Parent 162,500
Accounts payable associated with purchases of property and equipment $ 187,241