XML 39 R4.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statement of Operations - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Net revenues    
Net revenues $ 5,111,049 $ 3,717,556
Net revenues - related parties 1,116,330 838,417
Total net revenues 6,227,379 4,555,973
Cost of revenues    
Cost of revenues 3,569,894 2,537,922
Cost of revenues - related parties 534,910 431,925
Royalties expense - related parties 75,161 67,808
Royalties expense 157,855 53,929
Total cost of revenues 4,337,820 3,091,584
Gross profit 1,889,559 1,464,389
Operating expenses    
Selling, general and administrative 3,666,823 2,682,293
Research and development costs 75,439 115,156
Total operating expenses 3,742,262 2,797,449
Loss from operations (1,852,703) (1,333,060)
Other income (expense), net    
Gain on settlement of debt 10,000
Gain on the forgiveness of PPP loan 275,760
Interest expense (21,524) (18,559)
Total other (income) expense - net 264,236 (18,559)
Loss income before provision for income taxes (1,588,467) (1,351,619)
Provision for income taxes
Net loss $ (1,588,467) $ (1,351,619)
Basic loss per common share $ (0.00) $ (0.00)
Diluted loss per common share $ (0.00) $ (0.00)
Basic weighted average common shares outstanding 349,597,953 288,295,422
Diluted weighted average common shares outstanding 349,597,953 288,295,422