XML 24 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (2,998,644) $ (1,602,303)
Adjustments to Reconcile Net Loss to Net Cash Used by Operating Activities    
Depreciation and Amortization 15,016 25,695
Interest Value of Convertible Debt Issued 69,729 105,572
Stock Option Compensation 801,908 165,167
Common Stock Warrants Issued for Services 148,480 11,475
Common Stock Warrants Issued for Interest 69,729 136,110
(Increase) Decrease in Operating Assets    
Accounts Receivable (266,138) 669,155
Inventory (122,786) (89,121)
Other Current Assets (100,228) 84,822
Other Assets (41,795) (19,242)
Increase (Decrease) in Accounts and Other Payables 452,636 367,102
Net Cash Used in Operating Activities (1,972,093) (145,568)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of Property and Equipment (24,513) (21,915)
Net Cash Provided by (Used in) Investing Activities (24,513) (21,915)
CASH FLOWS FROM FINANCING ACTIVITIES    
Changes in Restricted Cash 22,457 (7,385)
Proceeds from (Payments on) Short-Term Notes Payable/Debt (11,238) 152,260
Proceeds from (Payments to) Due to Related Parties (82,711) (31,150)
Proceeds from (Payments to) Long-Term Debt 459,087  
Payments for Deferred Finance Costs (88,328)  
Common Stock Issued, Net of (Cost of Capital) 2,823,332
Net Cash Provided by Financing Activities 3,122,599 113,725
EFFECT OF EXCHANGE RATE CHANGES ON CASH 9,761 46,309
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 1,135,754 (7,449)
Cash and Cash Equivalents- Beginning of Period 249,521 256,970
CASH AND CASH EQUIVALENTS - END OF PERIOD 1,385,275 249,521
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Interest Paid 2,565 5,016
Income Tax Paid
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Debenture Principal converted to Common Stock 934,750 499,750
Debenture Accrued Interest converted to Common Stock 359,831 288,787
Rent Accounts Payable to related Party converted to Common Stock 55,789
Accounts Payable converted to Common Stock 44,000
Common Stock issued for Consulting Agreements related to Cost of Capital 1,932,736
Dividends Paid with Series B Preferred Stock 95,000
Accrued Dividends converted to Common Stock 455,926
Warrants Issued for Services $ 148,480 $ 11,475