XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
CASH FLOW FROM OPERATING ACTIVITIES    
Net loss $ (1,691,824) $ (118,874)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Change in non-controlling interest 1,453
Bad debt expense 104,863
Forgiveness of debt (10,087)
Depreciation and amortization 16,718 12,730
Lease cost, net of repayment 979 3,449
Foreign currency (gain) loss 1,142 (9,970)
Stock-based compensation 176,983
Common stock issued for services rendered 436,385
Change in fair value of derivative liability 505,007
Amortization of discounts on debt 55,534
Changes in assets and liabilities    
Accounts receivable 35,274 (64,314)
Prepaid expenses and other current assets (151,992) (47,658)
Other assets
Accounts payable and accrued expenses (128,959) 91,532
Accrued payroll and payroll taxes 18,803 2,108
Accrued duties and taxes 686 19,939
Deferred revenue
Total adjustments 1,062,789 7,816
Net cash (used in) operating activities (629,035) (111,058)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash received in acquisition of Mimo 43,384
Cash received in acquisition of Rohuma 5,997
Advances of note receivable - related party
Acquisition of fixed assets (2,109)
Net cash provided by (used in) provided by investing activities 49,381 (2,109)
CASH FLOWS FROM FINANCING ACTIVITIES    
Increase (decrease) in cash overdraft 62,605 40,626
Proceeds from the issuance of common stock 456,000
Proceeds from convertible notes 515,000
Proceeds from long-term debt - related parties 24,101 68,878
Repayment of long-term debt - related parties (366,943) (8,500)
Proceeds from long-term debt 8,100
Repayments of long-term debt (93,244) (14,692)
Net cash provided by financing activities 597,519 94,412
NET INCREASE (DECREASE) IN CASH AND RESTRICTED CASH 17,865 (18,755)
CASH AND RESTRICTED CASH - BEGINNING OF PERIOD 58,404 191,721
CASH AND RESTRICTED CASH - END OF PERIOD 76,269 172,966
CASH PAID DURING THE PERIOD FOR:    
Interest expense 12,379 19,273
Income taxes 43,697 946
Rohuma, LLC [Member]    
SUMMARY OF NON-CASH ACTIVITIES:    
Accounts receivable 4,179  
Prepaid and other current assets 8,943
Fixed and intangible assets 4,512
Investment 1,440
Accounts payable and accrued expenses (58,153)
Accrued duties and taxes (2,688)
Long-term debt - related parties (37,776)
Long-term debt (10,000)
Cash overdraft (2,980)
Cash 6,027
Total net assets acquired (86,496)
Consideration per Share Exchange Agreement 3,433,776
Goodwill/(Bargain Purchase Gain) 3,520,272
MIMO Technologies PVT Ltd [Member]    
SUMMARY OF NON-CASH ACTIVITIES:    
Accounts receivable 58,692
Prepaid and other current assets 272,872
Fixed and intangible assets 153,186
Accounts payable and accrued expenses (708,833)
Accrued payroll and related taxes (104,750)
Accrued duties and taxes (28,213)
Long-term debt - related parties (343,118)
Long-term debt (236,712)
Comprehensive income (42,735)
Cash 43,851
Total net assets acquired (935,760)
Consideration per Share Exchange Agreement 2,063,315
Goodwill/(Bargain Purchase Gain) 2,999,075
Common stock issued for conversion of long-term debt, related and unrelated parties $ 224,688