XML 21 R8.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (5,837,357) $ (10,331,424)
Net loss from discontinued operations 536,245 88,300
Net loss from continuing operations (5,301,112) (10,243,124)
Adjustment to reconcile net loss to net cash used in operating activities:    
Derivative liability movements (1,501,446) (411,752)
Depreciation 380,634 132,394
Amortization of debt discount 770,372 263,200
Loss on novation 1,066,165
Investment impairment charge 1
Loss on conversion of debt to equity 90,761
Loss on convertible notes 73,562 4,602,709
Fair value of warrants issued for services 159,004 359,125
Unrealized loss on equity method investments 403,282
Shares issued for services 333,000
Stock based compensation 377,856 1,594,746
Changes in Assets and Liabilities    
Other current assets 58,224 (12,008)
Accounts payable and accrued expenses 1,577,888 288,018
Interest accruals 392,714 111,528
Cash used in operating activities - continuing operations (1,452,096) (2,982,163)
Cash generated by operating activities - discontinued operations 35,287 (79,790)
CASH USED IN OPERATING ACTIVITIES (1,416,809) (3,061,953)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in equity method investment (999,000)
Intangibles acquired (44,405) (778,462)
Investment in deposits (12,792)
Deposits refunded 14,800
Plant and equipment purchased (43,049)
Net cash used in investing activities – continuing operations (1,028,605) (834,303)
Net cash used in investing activities – discontinued operations (36,230) (41,320)
NET CASH USED IN INVESTING ACTIVITIES (1,064,835) (875,623)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from short term notes and convertible notes 2,461,666
Repayment of convertible notes (304,354) (1,147,063)
Proceeds from non-controlling shareholders 9,653
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 2,157,312 (1,137,410)
NET DECREASE IN CASH (324,332) (5,074,986)
CASH AT BEGINNING OF YEAR 374,765 5,449,751
CASH AT END OF YEAR 50,433 374,765
RECONCILIATION OF OPENING CASH WITHIN THE BALANCE SHEET TO THE STATEMENT OF CASH FLOWS    
Cash 373,822 5,367,551
Cash included in assets held for resale 943 82,200
CASH AT BEGINNING OF THE YEAR 374,765 5,449,751
RECONCILIATION OF CLOSING CASH WITHIN THE BALANCE SHEET TO THE STATEMENT OF CASH FLOWS    
Cash 50,433 373,822
Cash included in assets held for resale 943
CASH AT END OF THE YEAR 50,433 374,765
CASH PAID FOR INTEREST AND TAXES:    
Cash paid for income taxes
Cash paid for interest (31,403) 88,260
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Warrants issued for software development 348,938
Fair value of warrants issued with convertible notes 1,045,655
Conversion of convertible debt to equity 432,500
Fair value of warrants issued for equity method investments $ 108,220