XML 66 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (9,100,686) $ (2,803,029)
Depreciation and amortization expense 219,833 17,353
Amortization of debt discount and non-cash interest expense 89,787  
Gain on forgiveness of paycheck protection loan (112,338)  
Loss on disposal of assets 71,872 4,067
Fair value of stock options vested 2,943,499 355,534
Common stock issued for services 280,174  
Accounts receivable (1,570)
Inventory (99,372) (44,904)
Advances to officers (9,399) (5,559)
Prepaid expenses and other current assets (95,920) 9,950
Other long-term assets (95,000)  
Accounts payable and accrued expenses 112,504 1,508,158
Accrued interest   26,766
Operating lease liabilities, net (70,176)
NET CASH USED IN OPERATING ACTIVITIES (5,866,792) (931,664)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (58,647) (30,371)
NET CASH USED IN INVESTING ACTIVITIES (58,647) (30,371)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from convertible notes payable 3,750,000
Proceeds from note payable 3,469,982 650,000
Proceeds from issuance of Series C Preferred Stock 100,000
Proceeds from PPP Loan 111,477
Repayment of promissory note (574,133)
NET CASH PROVIDED BY FINANCING ACTIVITIES 6,645,849 861,477
Effect of exchange rate changes on cash (3,990)  
NET CHANGE IN CASH 716,420 (100,558)
CASH AT BEGINNING OF THE PERIOD 68,943 169,501
CASH AT END OF THE PERIOD 785,363 68,943
Supplemental Disclosure of Cash Flow Information    
Cash paid for interest 72,000
Cash paid for taxes
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Intangible assets recorded at acquisition 11,113,000
Goodwill recognized at acquisition 913,184  
Shares issued for acquisition 7,240,229
Net assets assumed in merger (1,193,499)
Convertible notes payable assumed at merger 2,451,641  
Notes payable converted into convertible notes payable 4,119,982
Notes payable assumed in merger 320,000  
Accrued interest converted into convertible notes payable $ 208,425