XML 25 R6.htm IDEA: XBRL DOCUMENT v3.21.1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities    
Net (loss) $ (1,174,015) $ (153,026)
Adjustments to reconcile net loss to net cash used in operating activities:    
Common stock issued for services $ 24,756 $ 32,706
Common stock issued for Settlement of Board Member Compensation 80,000
Depreciation $ 25,331 $ 31,668
Loss (gain) on brokerage account (34,022) 0
Loss on investment 17,000 0
Loss on AP settlement 543,987 0
Amortization of beneficial conversion feature 8,370 38,920
Gain on conversions 0 (1,349)
Changes in operating assets and liabilities    
Cash transfer 23,435 0
Deferred revenue - related party (5,667) (50,000)
Accounts payable and accrued expenses - related party 363,585 28,961
Accounts payable and accrued expenses 54,283 4,445
Net cash (used in) operating activities (72,957) (67,675)
Cash flows from investing activities    
Cash paid for purchase of fixed assets (4,597) 0
Cash paid to brokerage account (170,000) 0
Net cash (used in) investing activities (174,597) 0
Cash flows from financing activities    
Payments on convertible notes payable, related party (14,122) (3,011)
Borrowings from convertible notes payable, related party 33,675 0
Proceeds from Sale of Stock 246,500 65,000
Proceeds from EIDL loan 4,000 0
Principal payments on debt (23,959) (6,611)
Warrant Subscriptions 510 0
Shares subscribed for cash 3,000 0
Net cash provided by financing activities 249,604 55,378
Net increase (decrease) in cash 2,050 (12,297)
Cash, beginning of period 997 13,294
Cash, end of period 3,047 997
SUPPLEMENTAL DISCLOSURE:    
Interest paid 0 0
Income taxes paid 0 0
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Forgiveness of AP by CEO 7,200 0
Forgiveness of Interest - Related Party 0 9,282
Purchase of fixed assets through finance lease 7,357 9,985
Debt converted to common stock 18,492 8,531
Convertible debt for payment of AP 17,633 0
RP-AP Converted into common stock - Third Party 64,024 48,154
AP Converted into common stock - Third Party 37,000 0
Shares issued for stock payable 43,764 0
Stock for related party deferred revenue 17,000 0
Stock issued for prepayment of interest on debt - related party $ 23,175 $ 0