v3.19.2
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities:    
Net loss $ (2,821,397) $ (866,547)
Adjustments to reconcile net loss to net cash used in operations    
Non-cash interest expense 860,561 895,962
Amortization and depreciation 22,433 4,847
Gain on fair value change of derivatives (68,372) (255,469)
Loss (Gain) on extinguishment of debt 559,566 (300,280)
Stock compensation expense 706,702
Issuance of convertible notes for fees 9,500
Impairment of intangible asset 44,200
Changes in operating assets and liabilities:    
Inventory 16,334
Accounts receivable 42,590 (41,511)
Prepaid assets 7,359 (6,911)
Accounts payable and accrued expenses 137,501 49,612
Accounts payable and accrued expenses, related parties (28,924) 183,717
Net cash used in operating activities (537,780) (310,746)
Cash flows from investing activities:    
Cash acquired in acquisitions 21,580
Purchase of office and computer equipment (4,941)
Net cash provided by investing activities 16,639
Cash flows from financing activities:    
Redemption of common stock (350,000)
Proceeds from sale of common stock 100,000 250,000
Proceeds from issuances of convertible notes payable 494,950 400,000
Proceeds from issuances of notes payable 200,000
Payments of principal of convertible note payable and notes payable (102,805) (41,846)
Net cash provided by financing activities 492,145 458,154
Effects of exchange rate on cash and cash equivalents (530) 573
Net increase (decrease) in cash (46,165) 164,620
Cash, Beginning of period 50,903 110,792
Cash, End of period 4,738 275,412
Supplemental disclosure of cash flow information:    
Cash paid for interest 3,135 56,323
Cash paid for income taxes
Schedule of non-cash Investing or Financing Activity:    
Original issue discount included in notes payable 66,050 122,175
Issuance of common stock upon convertible note and accrued interest conversion 155,440 589,176
Acquisition of Spinus, LLC    
Issuance of Common stock as consideration 250,000
Assumed liabilities 278,779
Accounts receivable (19,054)
Other Assets (250,000)
Tradename (44,200)
Goodwill (194,951)
Cash acquired 20,574
Acquisition of Newmarkt    
Issuance of Common stock as consideration   2,798
Assumed liabilities   62,464
Paid in capital   (53,990)
Inventory   (8,359)
Prepaid expenses   (1,907)
Cash acquired   $ 1,006

Source