XML 20 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash Flows from Operating Activities    
Net loss $ (5,755,256) $ (5,528,599)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 247,366 73,385
Stock based compensation, including amortization of prepaid fees 564,667 519,930
Amortization of original issue discount and debt discount on convertible notes 530,930 1,260,513
Loss on sales of marketable securities 282,107
Financing cost 135,528
Change in fair value of derivative financial instruments (739,485) (671,822)
Loss on extinguishment of debt 1,347,371 1,229,777
Change in fair value of debt 381,835 121,508
Change in fair value of contingent acquisition consideration (75,952)
Changes in operating assets and liabilities:    
Accounts receivable 86,295 31,633
Inventory (24,740) 1,654
Prepaid expenses and deposits 73,125 (96,696)
ROU lease assets 222,781 282,372
Accounts payable and accrued expenses 983,904 492,212
Lease liability (221,009) (278,017)
Due to related party, current portion 46,370 63,771
Contract liabilities (67,606)
Net cash used in operating activities (2,117,297) (2,362,851)
Cash Flows from Investing Activities    
Proceeds from sale of marketable securities 2,784,782
Acquisition, net of cash acquired (810,156) (465,000)
Payment of contingent acquisition consideration (137,390)
Acquisition of property and equipment (24,997) (10,056)
Net cash provided by (used in) investing activities 1,812,239 (475,056)
Cash Flows from Financing Activities    
Proceeds from sale of common stock 1,187,286 1,658,986
Proceeds from exercise of warrants   275
Proceeds from issuance of convertible notes 827,500 2,175,000
Repayment of convertible notes (1,882,405) (1,020,491)
Proceeds from related party loans 149,000
Repayment of related party loans (967,756)
Proceeds from government loans 1,071,069
Repayment of notes payable (27,893)
Repurchase and retirement of treasury stock   (1,200)
Net cash provided by financing activities 356,801 2,812,570
Net increase (decrease) increase in cash 51,743 (25,337)
Cash, beginning of period 110,441 135,778
Cash, end of period 162,184 110,441
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest 203,396 38,126
Cash paid during the period for income tax
Schedule of non-cash investing and financing activities:    
Initial derivative liability and fair value of beneficial conversion feature and original issue discount allocated to proceeds of variable convertible notes payable 211,497 1,870,234
Common stock issuable issued during period 66,161 35
Fair value of warrants issued for professional service 54,257
Conversion of convertible note payable to common shares 1,665,516 1,219,555
Fair value of common shares issued with convertible notes payable 28,318
Cashless exercise of options and warrants 230
Adoption of lease obligation and ROU asset 365,563 560,050
Fair value of shares issued as acquisition consideration 2,906,145 1,000,000
Fair value of contingent acquisition consideration issued 1,999,676 500,000
Fair value of warrants issued and modifications of beneficial conversion feature to extend convertible notes payable 703,267
Fair value of warrants issued to extend related party notes payable 274,801
Derivative liabilities written off with repayment of convertible notes payable 328,000 608,390
Derivative liabilities written off with conversion of convertible notes payable 135,300
Reduction in contingent acquisition consideration 200,328
Fair value of marketable securities received as consideration for sale of common and preferred shares 3,066,889
Fair value of warrants allocated to proceeds of fixed convertible notes payable 225,323
Gain on extinguishment of related party debt allocated to additional paid in capital $ 283,862