XML 18 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 income (loss) $ (10,567,089) $ (4,893,230)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Shares issued and rescinded for services 6,290,795 1,399,852
Gain on change of derivative liability (46,864) 29,429
Gain (loss) on extinguishment of notes 2,018,215 126,814
Depreciation and amortization 272 950
Non cash operating lease expense 1,521 1,678
Allowance for doubtful accounts 75,350 36,272
Amortization of debt discount and finance expense 1,423,251 1,069,669
Changes in assets and liabilities    
Accounts receivable 85,065 (92,393)
Inventory 82,304 296,364
Prepaid expenses (981,643) (254,221)
Customer deposit 0 900
Accounts payable (44,381) 60,842
Interest payable - related party 188,265 (1,252)
Net cash used in operating activities (1,474,939) (2,218,326)
Cash Flows from Investing Activities:    
Net cash used in investing activities 0 0
Cash Flows from Financing Activities:    
Proceeds from convertible notes payable 983,143 595,500
Repayments of convertible notes payable (641,600) (16,000)
Proceeds from notes payable 572,700 137,000
Repayments from notes payable (173,703) (6,750)
Proceeds of notes payable - related party 1,000 5,000
Repayments from notes payable - related party (800) (35,000)
Payments for debt extinguishment costs (33,000) 0
Proceeds from payroll protection program loan payable 107,485 0
Proceeds from sale of common stock, net of offering costs 807,000 1,533,250
Net cash provided by financing activities 1,622,225 2,213,000
Net increase in cash 147,286 (5,326)
Cash, beginning of period 4,342 9,668
Cash, end of period 151,628 4,342
Supplemental disclosure of cash flow information    
Cash paid for interest 314,110 46,933
Cash paid for taxes 0 0
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Recognition of right to use asset and liability 0 64,978
Recognition of derivative liability 0 277,069
Derivative Liability written off to APIC 526,452 0
Reclassification of notes payable to convertible notes payable 0 100,000
Settlement of notes payable and accrued interest for stock payable 400,000 162,904
Reclassification of convertible notes payable to notes payable - related party 500,000 0
Reclassification of convertible notes payable to notes payable 160,000 0
Conversion of Stock, Amount Converted $ 240 $ 0