XML 17 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOW FROM OPERTING ACTIVIITES    
Net loss $ (6,448,875) $ (607,909)
Adjustments to reconcile net loss to net cash (used in) operating activities    
Change in non-controlling interest (4,488)
Bad debt expense 238,422
Forgiveness of debt (10,057) (64,725)
Depreciation and amortization 78,208 47,988
Lease cost, net of repayment 3,091 6,297
Foreign currency (gain) loss 3,785 29,587
Stock-based compensation 641,155 104,638
Common stock issued for services rendered 1,791,995
Change in fair value of derivative liability and derivative expense 1,077,387
Gain on extinguishment of derivative liability (1,089,675)
Loss on settlement of debt 108,411
Amortization of discounts on debt 629,759
Gain on sale of assets (146)
Changes in assets and liabilities    
Accounts receivable (528,965) 65,816
Prepaid expenses and other current assets 294,165 (144,600)
Other assets 28,647
Accounts payable, accrued expenses and deferred taxes 85,383 293,943
Accrued payroll and payroll taxes (24,784) 55,967
Accrued duties and taxes (7,874) (2,813)
Total adjustments 3,285,772 420,745
Net cash (used in) operating activities (3,163,103) (187,164)
CASH FLOWS FROM INVESTING ACTIVITES    
Cash received in acquisition of Mimo 42,844
Cash received in acquisition of Rohuma 5,945
Acquisition of Mimo (21,825)
Advances of note receivable - related party (227,877)
Acquisition of fixed assets (6,023) (3,709)
Net cash provided by (used in) investing activities 20,941 (231,586)
CASH FLOWS FROM FINANCING ACTIVITES    
Increase (decrease) in cash overdraft 30,539 (228,745)
Proceeds from the issuance of common stock 494,500
Proceeds from the exercise of warrants 45
Proceeds from convertible notes 1,715,000
Repayment of convertible notes (515,615)
Proceeds from long-term debt - related parties 2,986,125 554,940
Repayment of long-term debt - related parties (1,292,397) (42,100)
Proceeds from long-term debt 50,331 197,540
Repayments of long-term debt (214,242) (196,202)
Net cash provided by financing activities 3,254,286 285,433
NET INCREASE (DECREASE) IN CASH AND RESTRICTED CASH 112,124 (133,317)
CASH AND RESTRICTED CASH - BEGINNING OF YEAR 58,404 191,721
CASH AND RESTRICTED CASH - END OF YEAR 170,528 58,404
CASH PAID DURING THE PERIOD FOR:    
Interest expense 132,166 84,830
Income taxes 89,750 1,609
SUMMARY OF NON-CASH ACTIVITIES:    
Common stock issued for conversion of long-term debt, related and unrelated parties 427,568
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 assets 153,186
Intellectual property 508,669
Tradenames 169,556
Accrued payroll and related taxes (104,750)
Accounts payable and accrued expenses (708,833)
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 (257,535)
Consideration per Share Exchange Agreement 2,085,653
Goodwill/(Bargain Purchase Gain) $ 2,343,188