XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
CASH FLOW FROM OPERTING ACTIVIITES    
Net loss $ (3,503,236) $ (263,234)
Adjustments to reconcile net loss to net cash (used in) operating activities    
Change in non-controlling interest 2,563
Bad debt expense 223,673
Forgiveness of debt (10,087)
Depreciation and amortization 37,019 24,806
Lease cost, net of repayment 1,936 5,724
Foreign currency (gain) loss 2,164 (10,401)
Stock-based compensation 295,448
Common stock issued for services rendered 925,356
Change in fair value of derivative liability 1,196,132
Amortization of discounts on debt 146,966
Changes in assets and liabilities    
Accounts receivable (415,092) 56,303
Prepaid expenses and other current assets 90,730 (84,563)
Other assets
Accounts payable and accrued expenses (325,373) 215,446
Accrued payroll and payroll taxes 14,738 20,526
Accrued duties and taxes 76,995 20,105
Deferred revenue 30,974
Total adjustments 2,294,142 247,946
Net cash (used in) operating activities (1,209,094) (15,288)
CASH FLOWS FROM INVESTING ACTIVITES    
Cash received in acquisition of Mimo 42,905
Cash received in acquisition of Rohuma 5,951
Acquisition of Mimo (21,856)
Advances of note receivable - related party (173,802)
Acquisition of fixed assets (2,010) (2,011)
Net cash provided by (used in) investing activities 24,990 (175,813)
CASH FLOWS FROM FINANCING ACTIVITES    
Increase in cash overdraft 45,258 37,277
Proceeds from the issuance of common stock 494,500
Proceeds from convertible notes 515,000
Repayment of convertible notes (20,000)
Proceeds from long-term debt - related parties 1,122,096 144,759
Repayment of long-term debt - related parties (681,968) (25,000)
Proceeds from long-term debt 50,331 42,797
Repayments of long-term debt (96,499) (25,284)
Net cash provided by financing activities 1,428,718 174,549
NET INCREASE (DECREASE) IN CASH AND RESTRICTED CASH 244,614 (16,552)
CASH AND RESTRICTED CASH - BEGINNING OF PERIOD 58,404 191,721
CASH AND RESTRICTED CASH - END OF PERIOD 303,018 175,169
CASH PAID DURING THE PERIOD FOR:    
Interest expense 21,908 55,484
Income taxes 81,996 946
SUMMARY OF NON-CASH ACTIVITIES:    
Common stock issued for conversion of long-term debt, related and unrelated parties 224,688
Rohuma, LLC [Member]    
SUMMARY OF NON-CASH ACTIVITIES:    
Accounts receivable 4,179
Prepaid and other current assets 8,943
Fixed 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 duties and taxes (28,213)
Accrued payroll and related taxes (104,750)
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