XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities    
Net (loss) $ (450,793) $ (1,174,015)
Forgiveness of EIDL Advance $ (4,101) $ 0
Common stock issued for services 3,750 24,756
Common stock issued for Settlement of Board Member Compensation $ 0 $ 80,000
Depreciation 5,485 25,331
Loss (gain) on brokerage account (65,168) (34,022)
Loss on investment 2,008 17,000
Loss on AP settlement 0 543,987
Amortization of beneficial conversion feature 14,805 8,370
Changes in operating assets and liabilities    
Cash transfer 117,953 23,435
Deferred revenue - related party (11,333) (5,667)
Accounts payable and accrued expenses - related party 386,544 363,585
Accounts payable and accrued expenses 19,543 54,283
Net cash (used in) operating activities 18,693 (72,957)
Cash flows from investing activities    
Cash paid for purchase of fixed assets 0 (4,597)
Cash paid to brokerage account (200,000) (170,000)
Net cash (used in) investing activities (200,000) (174,597)
Cash flows from financing activities    
Payments on convertible notes payable, related party (21,292) (14,122)
Borrowings from convertible notes payable, related party 19,407 33,675
Borrowings from notes payable, related party 9,333  
Proceeds from Sale of Stock 200,000 246,500
Proceeds from EIDL loan   4,000
Principal payments on debt (24,893) (23,959)
Warrant Subscriptions 25 510
Shares subscribed for cash   3,000
Net cash provided by financing activities 182,580 249,604
Net increase (decrease) in cash 1,273 2,050
Cash, beginning of period 3,047 997
Cash, end of period 4,320 3,047
SUPPLEMENTAL DISCLOSURE:    
Interest paid   1,174,015
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Forgiveness of AP by CEO   7,200
Purchase of fixed assets through finance lease   7,357
Debt converted to common stock   18,492
Convertible debt for payment of AP   17,633
RP-AP Converted into common stock 17,256 64,024
AP Converted into common stock - Third Party   37,000
Shares issued for stock payable $ 3,000 43,764
Stock for related party deferred revenue   17,000
Stock issued for prepayment of interest on debt - related party   $ 23,175