XML 22 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Operating Activities    
Net Loss $ (7,897,085) $ (1,187,620)
Adjustments to reconcile net loss to net cash from operating activities:    
Bad debt expense 62,329
Shares, options and warrants issued for services 3,920,046 415,666
Depreciation and amortization 211,740 26,962
Interest on lease liability 35,265 5,039
Wages and salaries 43,708
Accrued interest 40,637 58,397
Amortization on OID interest 211,342 297,697
Gain/(loss) on settlement of debt (18,204) (184,868)
Adjustments to reconcile net income loss to cash provided by (used in) operating activities (3,433,930) (525,019)
Changes in operating assets and liabilities (note 14) (612,775) (170,092)
Net cash used in operating activities (4,046,705) (695,111)
Cash Flows from Investing Activities    
Purchase of investment (note 18) (8,765)
Purchase of intangible assets (29,951)
Purchase of property and equipment (1,101,784) (7,962)
Net cash used in investing activities (1,131,735) (16,727)
Financing Activities    
Repayment of lease liability (163,918) (31,193)
Proceeds from issuance of common shares, net of issuance cost 24,398,070 1,007,617
Proceeds from warrant exercise 8,454,560
Proceeds from share subscriptions 250,000
Proceeds from loan payable 178,836
Proceeds from promissory notes 467,500
Shareholder Assumption of Debt 12,154 (48,953)
Repayments on loan payable (62,905)
Repayments on promissory notes (note 9) (16,150)
Net cash provided by financing activities 32,637,961 1,807,657
Change in cash 27,459,521 1,095,819
Cash and cash equivalents - beginning of year 1,107,812 11,993
Cash and cash equivalents end of year 28,567,333 1,107,812
Supplemental disclosure of cash flow information:    
Income tax paid
Interest paid 11,100
Supplemental Disclosure of non-cash activities    
Shares issued for purchase of software 502,534
Shares and warrants issued to service providers and prepaid services expense 3,891,692 372,990
Cashless warrant exercise 109,490
Conversion of preferred Stock to common stock 171
Shares issued for share subscriptions payable 2,046,415
Shares issued for loan repayment 176,500
Conversion of convertible promissory note to common stock 368,319 226,839
Convertible promissory note – equity discount 467,500
Convertible promissory note – original issue discount 41,537
Stock split provision 86,687
Reverse stock split $ 21,182