XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,135,868) $ (1,662,123)
Adjustments to reconcile net income (loss) to net cash from operating activities:    
Loss on change in fair value of derivative liabilities 588,839 358,173
Extinguishment of derivative liabilities due to conversion 125,845  
Extinguishment of derivative liabilities   (12,041)
Depreciation - Property and equipment 49,944 24,174
Depreciation - Operating lease right-of-use assets 63,638  
Amortization - Intangible assets 1,328 639
Expenses paid for directly by related party   26,297
Amortization of debt discount 70,374 553,604
Stock based compensation expense 4,550 83,574
Stock issued for services   133,200
Changes in operating assets and liabilities:    
Expense paid for subsidiary (9,903) (16,336)
Prepaid interest and deposits 96,214 (107,753)
Accounts payable and accrued expenses 83,489 (52,626)
Accrued interest 48,998 85,259
Net cash used in operating activities (12,102) (585,959)
CASH FLOWS FROM INVESTING ACTIVITIES    
Acquisition of license for right to use (75,000)  
Acquisition of property, plant and equipment   (21,500)
Acquisition of intangible assets (3,173) (53,723)
Net cash used in investing activities $ (78,173) (75,223)
CASH FLOWS FROM FINANCING ACTIVITIES    
Advances from related parties 0  
Proceeds from Self liquidating Promissory Notes $ 150,000  
Proceeds from issuance of convertible promissory note, net   817,950
Proceeds from issuance of common stock   43,500
Proceeds from subscriptions payable   80,000
Proceeds from unsecured loans   50,000
Repayment of convertible notes   (170,000)
Repayment of promissory note- related party (9,000) (249)
Repayment of related party advance   (144,535)
Payment of operating lease liabilities (46,971)  
Repayment of unsecured loans   (40,000)
Net cash provided by financing activities 94,029 636,666
Net change in cash and cash equivalents 3,754 (24,516)
Cash and cash equivalents - beginning of period 4,794 29,310
Cash and cash equivalents - end of period 8,548 4,794
Supplemental Cash Flow Disclosures    
Cash paid for interest 0  
Cash paid for income taxes $ 0 $ 0
Non-Cash Investing and Financing Activity:    
Shares issued for related party loan 12,500
Increase in prepaid expense from stock issuance $ 0 $ 0
Acquisition of assets from related party through the issuance of common stock and a note 0 275,277
Common stock issued for conversion of convertible notes 1,222,544 5,647
Common stock issued for settlement of a convertible note 0 5,647
Debt discount from derivative liabilities 369,664 772,463
Initial recognition of operating lease right-of-use assets 0 62,356
Beneficial conversion feature $ 0 $ 0