XML 16 R2.htm IDEA: XBRL DOCUMENT v3.22.2
Consolidated Balance Sheets (Unaudited) - USD ($)
Mar. 31, 2022
Dec. 31, 2021
Current Assets    
Cash and Cash Equivalents $ 189,312 $ 46,821
Accounts Receivable, Net 11,280 11,280
Prepaid Expenses 7,773 7,773
Total Current Assets 208,365 65,874
Intangible Assets, Net 285,879 298,085
Total Assets 494,244 363,959
Current Liabilities    
Accounts Payable 146,822 161,171
Accrued Liabilities 286,353 247,155
Deferred Revenue 46,425 46,425
Notes Payable, Net of Discounts of $0 and $57,148 at March 31, 2022 and December 31, 2021, respectively 394,300 233,167
Salaries Payable to Related Parties 289,025 273,926
Derivative Liability 490,465 212,816
Total Current Liabilities 1,653,390 1,174,660
Notes Payable 163,167 267,152
Due to Stockholders 1,000 1,000
Total Liabilities 1,817,557 1,442,812
Commitments and Contingencies (Note 4)
Series B Convertible Preferred Stock, 600 Shares Designated, $0.001 Par Value, $1,200 Stated Value; 342 Shares and 155 Shares Issued and Outstanding at March 31, 2022 and December 31, 2021, respectively. Liquidation Preference $411,400 and $186,000 as of March 31, 2022 and December 31, 2021, respectively 411,400 186,000
Stockholders' Equity (Deficit)    
Preferred Stock, $0.001 Par Value, 10,000,000 Shares Authorized; 25,896 shares and 25,896 Shares Issued and Outstanding at March 31, 2022 and December 31, 2021, respectively 26 26
Common Stock $0.001 Par Value, 1,000,000,000 shares Authorized; 237,205,464 Shares and 220,254,396 Shares Issued and Outstanding at March 31, 2022 and December 31, 2021, respectively 237,206 220,255
Additional Paid in Capital 6,783,471 7,059,098
Accumulated Deficit (8,755,416) (8,544,232)
Total Stockholders' Equity (Deficit) (1,734,713) (1,264,853)
Total Liabilities and Stockholders' Equity (Deficit) $ 494,244 $ 363,959