XML 32 R7.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOW FROM OPERTING ACTIVIITES    
Net loss attributable to controlling interest $ (9,171,556) $ (6,448,875)
Adjustments to reconcile net loss to net cash used in operating activities    
Change in non-controlling interest 4,488 (4,488)
Bad debt expense 209,768 238,422
Forgiveness of debt (1,752,678) (10,057)
Depreciation and amortization 109,418 78,208
Lease cost, net of repayment (3,717) 3,091
Foreign currency (gain) loss (5,233) 3,785
Stock-based compensation 588,638 641,155
Common stock issued with convertible debt 11,837 1,791,995
Change in fair value of derivative liability and derivative expense 855,590 1,077,387
Gain on extinguishment of derivative liability (1,089,675)
Loss on settlement of debt 108,411
Amortization of discounts on debt 703,402 629,759
Gain on sale of property plant and equipment (7) (146)
Loss on disposal of subsidiaries 5,804,121
Fees paid in debt financing 3,250
Changes in assets and liabilities    
Accounts receivable 127,727 (528,965)
Prepaid expenses and other current assets 43,412 294,165
Accounts payable, accrued expenses and deferred taxes 878,109 85,383
Accrued payroll and payroll taxes 62,091 (24,784)
Accrued duties and taxes 66,380 (7,874)
Total adjustments 7,706,596 3,285,772
Net cash used in operating activities (1,464,960) (3,163,103)
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)
Acquisition of fixed assets (33,257) (6,023)
Net cash (used in) provided by investing activities (33,257) 20,941
CASH FLOWS FROM FINANCING ACTIVITES    
Increase in cash overdraft 49,973 30,539
Proceeds from the issuance of common stock 494,500
Proceeds from the exercise of warrants 45
Proceeds from convertible notes 300,016 1,715,000
Repayment of convertible notes (70,089) (515,615)
Proceeds from long-term debt - related parties 612,352 2,986,125
Repayment of long-term debt - related parties (221,943) (1,292,397)
Proceeds from long-term debt 755,607 50,331
Repayments of long-term debt (96,913) (214,242)
Net cash provided by financing activities 1,329,003 3,254,286
NET (DECREASE) INCREASE IN CASH AND RESTRICTED CASH (169,216) 112,124
CASH AND RESTRICTED CASH - BEGINNING OF YEAR 170,528 58,404
CASH AND RESTRICTED CASH - END OF YEAR 1,312 170,528
CASH AND RESTRICTED CASH - END OF YEAR 1,312 10,895
CASH AND RESTRICTED CASH - END OF YEAR – INCLUDED IN DISCONTINUED OPERATIONS 159,633
CASH PAID DURING THE PERIOD FOR:    
Interest expense 54,327 132,166
Income taxes 11,051 89,750
Acquisition    
Right of use asset for lease liability 331,154
Conversion of debt and extinguishment of derivative liabilities upon conversion of debt 7,532,576
Common stock issued for conversion of long-term debt, related and unrelated parties 427,568
Rohuma [Member]    
Acquisition    
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]    
Acquisition    
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 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   (257,535)
Consideration per Share Exchange Agreement 2,085,653
Goodwill/(Bargain Purchase Gain) $ 2,343,188