XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (4,284,785) $ (1,003,865)
Change in net loss to net cash used in operating activities:    
Depreciation and amortization expense 1,372 1,330
Amortization of debt discount and non-cash interest expense 3,312,733
Change in fair value of derivative liabilities (1,360,754)
Loss on debt extinguishment 294,301
Fair value of stock options vested 30,207 12,797
Common stock issued for services 207,732 17,720
Changes in operating assets and liabilities:    
Accounts receivable 4,095 (5,555)
Inventory (1,461) (7,085)
Prepaid expenses and other current assets (72,170) (700)
Accounts payable and accrued expenses 696,330 159,441
Accounts payable - related party (2,663) (22,637)
Other liabilities (1,782) (6,172)
Operating lease liabilities, net 3,436
NET CASH USED IN OPERATING ACTIVITIES (1,173,409) (854,726)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (1,005)
NET CASH USED IN INVESTING ACTIVITIES (1,005)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from convertible notes payable 897,700 630,000
Proceeds from note payable 285,000 50,000
Proceeds from loans payable 6,667 273,084
Capital contribution - related party 154
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,189,367 953,238
Effect of exchange rate changes on cash (4,538) 366
NET CHANGE IN CASH 11,420 97,873
CASH AT BEGINNING OF THE YEAR 261,436 163,563
CASH AT END OF THE YEAR 272,856 261,436
Supplemental Disclosure of Cash Flow Information    
Cash paid for interest 9,867
Cash paid for taxes
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Discounts related to warrants issued in connection with convertible debentures 130,768
Debt discount and derivative liability associated with convertible and non-convertible notes payable 1,330,752
Write off of related party accounts payable $ 500