XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
OPERATING ACTIVITIES:    
Net loss $ (367,022) $ (816,261)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 5,020 5,020
Write off receivables and inventory   12,042
Amortization of discount 10,526  
Forgiveness of PPP Loan (231,500)  
Non cash financing fees 250  
Changes in operating assets and liabilities:    
Inventory (258,781) (27,560)
Loans receivables 17,611
Advances to supplier 154,893 (11,874)
Accounts payable and accrued expenses (64,658) 111,261
NET CASH USED IN OPERATING ACTIVITIES (751,272) (709,761)
INVESTMENT ACTIVITIES:    
Purchase of office equipment (39,277)
NET CASH USED IN INVESTMENT ACTIVITIES (39,277)
FINANCING ACTIVITIES:    
Proceeds (Payment) of loan payable 695,078 80,001
Proceeds from short term loan 83,245 256,500
Net proceeds from issuance of common stock 1,100 471,560
NET CASH PROVIDED BY FINANCING ACTIVITIES 779,423 808,061
INCREASE (DECREASE) IN CASH 28,151 59,023
CASH-BEGINNING OF PERIOD 68,047 9,024
CASH-END OF PERIOD 96,198 68,047
Supplemental disclosures of cash flow information:    
Interest 21,052
Taxes