Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

v3.10.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities:    
Net loss $ (1,402,686) $ (3,076,017)
Adjustments to reconcile net loss to net cash used in operating activities    
Stock based compensation issued to employees 7,742 5,760
Stock based compensation - related party 2,390 45,391
Preferred share issued to CEO - related party 270,000
Depreciation expense 9,470 10,266
Amortization expense 175,786 162,270
Accretion of debt discount 293,740 333,472
Change in derivative liabilities (498,963) 283,495
Change in warrant liabilities 226,893
Loss on extinguishment of debt 548,425 691,371
Amortization of stock issued for future services 11,250
Estimated fair market value of stock issued for services 148,211 338,422
Changes in operating assets and liabilities:    
Accounts receivable 8,628 (17,322)
Inventory 2,545 (2,537)
Prepaid expenses 1,336 1,667
Accounts payable (61,311) 155,525
Due to related party 380,121 331,137
Accrued compensation - related party 138,750 195,000
Deferred revenue (60,839) (37,486)
Estimated fair value of contingent payments, net (8,931) (118,598)
Other current liabilities 5,903 20,240
Net cash used in operating activities (298,433) (181,051)
Cash flows from investing activities:    
Acquisition of intangible assets (5,579) (67,388)
Purchases of computer equipment (860) (940)
Net cash used in investing activities (6,439) (68,328)
Cash flows from financing activities:    
Proceeds from short-term convertible notes, net of debt issuance costs 250,000
Proceeds from short-term notes, net of debt issuance costs 155,020 147,504
Repayments of short term notes (101,613) (25,872)
Net cash provided by financing activities 303,407 121,632
Net decrease in cash (1,465) (127,747)
Cash at beginning of period 9,592 149,607
Cash at end of period 8,127 21,860
Cash paid during the period for:    
Interest
Income taxes
Non-cash investing and financing activities:    
Common stock issued for payment of accounts payable 88,165 14,985
Common stock and warrants issued in conjunction with convertible notes payable 169,066
Common stock issued to third party in conjunction with debt issuance 55,500 105,000
Warrants issued to third party in conjunction with convertible notes payable 36,739
Debt issuance costs in conjunction with convertible notes payable 44,000
Deferred interest payable issued in conjunction with convertible notes payable 29,400
Reclassification of common stock payable to equity for shares issued $ 156,656