XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
CASH FLOW FROM OPERTING ACTIVIITES    
Net loss $ (1,996,140) $ (3,503,236)
Adjustments to reconcile net loss to net cash (used in) operating activities    
Change in non-controlling interest (2,345) 2,563
Bad debt expense 223,673
Forgiveness of debt (18,153) (10,087)
Depreciation and amortization 49,504 37,019
Lease cost, net of repayment 1,936
Foreign currency (gain) loss (7,193) 2,164
Stock-based compensation 102,863 295,448
Common stock issued for services rendered 925,356
Change in fair value of derivative liability and derivative expense 177,872 1,196,132
Fees paid in debt financing 3,250
Amortization of discounts on debt 566,294 146,966
Gain on sale of assets (8)
Changes in assets and liabilities    
Accounts receivable (202,924) (415,092)
Prepaid expenses and other current assets 92,734 90,730
Deferred revenue 30,974
Accounts payable, accrued expenses and deferred taxes 410,064 (325,373)
Accrued payroll and payroll taxes 28,861 14,738
Accrued duties and taxes 54,566 76,995
Total adjustments 1,255,385 2,294,142
Net cash (used in) operating activities (740,755) (1,209,094)
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)
Acquisition of fixed assets (31,244) (2,010)
Net cash (used in) provided by investing activities (31,244) 24,990
CASH FLOWS FROM FINANCING ACTIVITES    
Increase in cash overdraft 47,436 45,258
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 579,185 1,122,096
Repayment of long-term debt - related parties (115,809) (681,968)
Proceeds from long-term debt 370,659 50,331
Repayments of long-term debt (152,829) (96,499)
Net cash provided by financing activities 728,642 1,428,718
NET (DECREASE) INCREASE IN CASH AND RESTRICTED CASH (43,357) 244,614
CASH AND RESTRICTED CASH - BEGINNING OF PERIOD 170,528 58,404
CASH AND RESTRICTED CASH -END OF PERIOD 127,171 303,018
CASH PAID DURING THE PERIOD FOR:    
Interest expense 22,398 21,908
Income taxes 5,679 81,996
SUMMARY OF NON-CASH ACTIVITIES:    
Common stock issued for conversion of long-term debt, related and unrelated parties 224,688
Right of use asset for lease liability 331,154
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
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)
Intellectual property 508,669
Tradenames 169,556
Accrued payroll and related taxes (104,750)
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