XML 15 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Cash flows from operating activities:    
Net Loss $ (6,440,580) $ (2,394,762)
Adjustments to reconcile net loss to net cash used in operating activities:    
PPP loan forgiveness (46,091)
Amortization of debt discount and issuance costs 4,034,548 1,884,293
Common stock issued as financing costs 22,400
Common stock issued under consulting agreement 660,000
Depreciation 71,451 2,189
Amortization of right of use assets 11,089 130
Repricing of warrant exercise price 9,013
Fixed assets reclassified to advertising expenses 4,990
Changes in operating assets and liabilities:    
Increase in accounts receivable (500)
Increase in prepaid expenses (12,218) (2,278)
(Increase) in other current assets (10,436)
Increase in accounts payable and accrued expenses 200,249 9,627
Increase in related party payables 84,411 85,758
Decrease in customer deposits (31,000)
Net cash used in operating activities (1,437,228) (420,489)
Cash Flows from Investing Activities:    
Proceeds from credit for leasehold improvements 30,000
Purchase of equipment (78,134) (98,335)
Net cash used in investing activities (48,134) (98,335)
Cash flows from financing activities:    
Proceeds from subscription receivable 150,000
Repayment of debt, related parties (123,480)
Refund of repayment to PPP loan 5,702  
Proceeds from related parties 250,000  
Repayment to convertible notes (281,000)  
Proceeds from convertible notes, net 930,750 900,000
Net cash provided by financing activities 941,481 926,520
Net increase (decrease) in cash (543,881) 407,696
Cash-beginning of period 759,791 180,544
Cash-end of period 215,910 588,240
SUPPLEMENTAL DISCLOSURES    
Interest paid
Income taxes paid
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Stock-settled debt liability 446,412 9,710,674
Cashless warrant 356
Beneficial conversion feature 724,500
Shares issued to acquire interest in subsidiary $ 132,649