XML 16 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
CASH FLOW FROM OPERTING ACTIVIITES    
Net loss $ (111,864,221) $ (917,348)
Adjustments to reconcile net loss to net cash (used in) operating activities    
Change in non-controlling interest (1,305)
Bank service charges capitalized to defaulted debt principal 4,073
Bad debt expense 52,110
Forgiveness of debt (15,401)
Depreciation and amortization 250,994 24,914
Lease cost, net of repayment 1,807
Foreign currency (gain) loss (11,092)
Stock-based compensation 49,548 51,431
Change in fair value of derivative liability and derivative expense 111,011,754 (8,190)
Fees paid in debt financing 3,250
Amortization of discounts and convertible options on debt 158,794 292,777
Gain on sale of assets (8)
Changes in assets and liabilities    
Accounts receivable (117,979) 45,052
Prepaid expenses and other current assets 54,123 21,712
Inventory 19,873  
Accounts payable, accrued expenses and deferred taxes 93,957 84,422
Accrued payroll and payroll taxes 94,529 6,557
Accrued duties and taxes 22,034
Total adjustments 111,671,776 517,960
Net cash (used in) operating activities (192,445) (399,388)
CASH FLOWS FROM INVESTING ACTIVITES    
Cash received in acquisition of Recoup (150,000)
Acquisition of fixed assets (25,574)
Net cash (used in) provided by investing activities (150,000) (25,574)
CASH FLOWS FROM FINANCING ACTIVITES    
Increase in cash overdraft 48,400
Proceeds from convertible notes 705,000
Repayments of convertible notes (60,480)
Proceeds from long-term debt - related parties 205,836
Repayment of long-term debt - related parties (63,973)
Proceeds from notes payable 344,652
Repayments of note payable (163,814) (58,615)
Net cash provided by financing activities 480,706 476,300
NET INCREASE IN CASH AND RESTRICTED CASH 138,261 51,338
CASH AND RESTRICTED CASH - BEGINNING OF PERIOD 1,312 170,528
CASH AND RESTRICTED CASH - END OF PERIOD 139,573 221,866
CASH PAID DURING THE PERIOD FOR:    
Interest expense 986 7,991
Income taxes 5,679
SUMMARY OF NON-CASH ACTIVITIES:    
Right of use asset for lease liability 331,154
Original issue discount recognized on new convertible notes 221,000
Shares issued for debt settlement 1,755
Recoup [Member]    
SUMMARY OF NON-CASH ACTIVITIES:    
Inventory 379,718
Fixed assets 1,196
Intangible assets 10,697,622
Accounts payable and accrued expenses (612,213)
Customer deposits (311,544)
Current portion - long-term debt (3,017,090)
Total net assets acquired 7,137,689
Consideration paid in cash (150,000)  
Consideration per Share Exchange Agreement (14,280,574)
Total Consideration (14,280,574)
Goodwill $ (7,292,885)