XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Cash Flows from Operating Activities      
Net loss from continuing operations $ (1,399,384) $ (2,276,946)  
Net loss from discontinued operations (26,489) 0  
Adjustments to reconcile net loss to net cash provided by operating activities:      
Imputed interest 19,595 0  
Shares issued for services 613,990 1,475,067  
Gain/Loss on change in derivative liability 0 149,798  
Loss on extinguishment of notes payable and accrued expenses 0 260,000  
Depreciation and amortization 3,110 2,766  
Non cash operating lease expense (731) (56)  
Amortization of debt discount 63,077 332,428  
Changes in assets and liabilities      
Accounts receivable (7,995) 23,556  
Inventory (4,744) (415,009)  
Prepaid expenses 0 (245,238)  
Accounts payable and accrued liabilities 17,008 109,883  
Accounts payable and accrued liabilities - related party 2,020 0  
Interest payable - related party 6,526 16,603  
Operating cash flow from continued operations (714,017) (866,744)  
Operating cash flow from discontinued operations (10,667) 0  
Net cash used in operating activities (724,684) (866,744)  
Cash Flows from Investing Activities:      
Purchase of fixed assets 0 (22,753)  
Net cash used in investing activities 0 (22,753)  
Cash Flows from Financing Activities:      
Proceeds from convertible notes payable 350,000 380,750  
Repayments of convertible notes payable (40,381) (12,160)  
Proceeds from convertible notes payable - related party 448,751 0  
Proceeds from notes payable 0 226,250  
Repayments from notes payable (123,182) (190,797)  
Proceeds from notes payable - related party 15,000 0  
Proceeds from sale of common stock, net of offering costs 0 380,000  
Financing cash flows from continued operations 650,188 784,043  
Financing cash flows from discontinued operations 37,160 0  
Net cash provided by financing activities 687,348 784,043  
Net decrease in cash (37,336) (105,454)  
Cash of continuing operations, beginning of period 38,895 151,628 $ 151,628
Cash, end of period 1,559 46,174 38,895
Supplemental disclosure of cash flow information      
Cash paid for interest 54,281 17,200  
Cash paid for taxes 0 0  
Cash, beginning of period   151,628 $ 151,628
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Derivative liabilty written off to additional paid in capital 0 152,451  
Cash, end of period 1,559    
Notes and accrued interest settled with stock 0 200,000  
Recognition of debt discount $ 123,147 $ 288,260