XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
CASH FLOW FROM OPERATING ACTIVITIES    
Net loss $ (5,279,443) $ (439,062)
Adjustments to reconcile net loss to net cash (used in) operating activities    
Change in non-controlling interest (3,970)
Bad debt expense 261,187
Forgiveness of debt (10,057)
Depreciation and amortization 54,490 36,284
Lease cost, net of repayment 2,910 8,321
Foreign currency (gain) loss 2,658 (7,721)
Stock-based compensation 495,116
Common stock issued for services rendered 2,037,126
Change in fair value of derivative liability and derivative expense 975,187
Amortization of discounts on debt 253,414
Gain on sale of assets (146)
Changes in assets and liabilities    
Accounts receivable (618,164) 49,074
Prepaid expenses and other current assets 31,309 (107,714)
Other assets
Accounts payable and accrued expenses (393) 300,851
Accrued payroll and payroll taxes 8,899 17,395
Accrued duties and taxes 52,346 37,190
Total adjustments 3,541,912 333,680
Net cash (used in) operating activities (1,737,531) (105,382)
CASH FLOWS FROM INVESTING ACTIVITIES    
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 (202,146)
Acquisition of fixed assets (3,145) (2,083)
Net cash provided by (used in) investing activities 23,855 (204,229)
CASH FLOWS FROM FINANCING ACTIVITIES    
Increase in cash overdraft 76,064 (138,163)
Proceeds from the issuance of common stock 494,500
Proceeds from convertible notes 1,115,000
Repayment of convertible notes (80,000)
Proceeds from long-term debt - related parties 1,449,394 254,145
Repayment of long-term debt - related parties (781,326) (25,000)
Proceeds from long-term debt 50,331 94,607
Repayments of long-term debt (153,706) (36,638)
Net cash provided by financing activities 2,170,257 148,951
NET INCREASE (DECREASE) IN CASH AND RESTRICTED CASH 456,581 (160,660)
CASH AND RESTRICTED CASH - BEGINNING OF PERIOD 58,404 191,721
CASH AND RESTRICTED CASH - END OF PERIOD 514,985 31,061
CASH PAID DURING THE PERIOD FOR:    
Interest expense 51,304 81,798
Income taxes 86,411 1,609
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 liabilities 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 assets 153,186
Intellectual property 508,669
Tradenames 169,556
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 liabilities acquired (257,535)
Consideration per Share Exchange Agreement 2,085,653
Goodwill/(Bargain Purchase Gain) $ 2,343,188