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 $ (2,341,296) $ (1,189,635)
Adjustments to reconcile net loss to net cash used in operations:    
Loss on fair value of derivatives 940,819
Amortization of debt discounts 619,336
Depreciation 1,853 663
Stock compensation expense 899,437 140,000
Loss on investment in undivided interest in real estate 1,390 983
Gain on debt extinguishment (33,775)
Gain on collections of bad debt (3,000)
Recognition of deferred revenues per settlement (847,223)
Changes in operating assets and liabilities:    
Decrease (increase) in Interest receivable, related party 33
Decrease (increase) in Accounts receivable (7,663) (74,164)
Decrease (increase) in Inventory (29,847) (4,764)
Decrease (increase) in Deferred commissions, stockholder 133,334
Decrease (increase) in Prepaid assets 12,297 (68,621)
Decrease (increase) in Other receivables (5,725)
Decrease (increase) in Accounts receivable, related party (35,125)
Increase (decrease) in Accounts payable and accrued expenses 138,530 65,802
Increase (decrease) in Commissions payable, stockholder (96,000)
Increase (decrease) in Officer salaries payable 75,510 44,185
Increase (decrease) in Deferred revenue 625,000
Increase (decrease) in Customer deposits 48,914
Increase (decrease) in Due to related party (62,794) 141,532
Net cash used in operating activities (628,362) (281,652)
Cash flows from investing activities:    
Purchase of domain name (3,000)
Repayments of shareholder loans receivable 5,125
Investment in undivided interest in real estate (217,321)
Net cash used in investing activities (215,196)
Cash flows from financing activities:    
Proceeds from issuance of note payable 32,600
Advances to shareholder (22,250)
Proceeds from advances, shareholder 36,800 14,500
Proceeds from issuances of convertible notes payable 772,500
Repayments of note payable (55,578)
Repayments of advances, shareholder (6,000)
Repayments of principal of convertible note payable (149,546)
Net cash provided by financing activities 608,526 14,500
Net decrease in cash and cash equivalents (19,836) (482,348)
Cash and cash equivalents, Beginning of period 84,720 493,514
Cash and cash equivalents, End of period 64,884 11,166
Supplemental disclosure of cash flow information:    
Cash paid for interest 126,549 4,521
Cash paid for income taxes
Schedule of non-cash Investing or Financing Activity:    
Reclassification of derivative liabilities upon principal repayments of convertible notes 787,162
Issuance of note payable for investment in undivided interest in real estate 1,007,930
Acquisition of Assets    
Issuance of common stock as consideration for assets purchased 22,974
Assumed liabilities 33,047
Property and equipment (38,400)
Other Assets (4,614)
Customer base (300)
Non- compete (12,707)  
Acquisition of assets, total

Source