XML 1019 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cashflows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Cash Flows from Operating Activities:        
Net loss $ (1,033,603) $ (1,284,275) $ (3,693,487) $ (1,131,809)
Adjustments for: Net loss to net cash used in operating activities:        
Stock based compensation 84,440 764,076 1,774,965 0
Loss on fair value of warrant derivative liability 23,891    
Amortization of debt discount 22,429 34,858
Amortization of intangible asset 101,193 94,844 366,329 273,549
Depreciation 4,223 2,870 13,322 9,746
Changes in operating assets and liabilities:        
(Increase) decrease in accounts receivable 2,581 (9,334) (4,772) 55,866
Increase in accrued interest 10,985 (8,568) 9,025 12,262
(Decrease) increase accounts payables (3,523) 18,358 (73,176) 246,409
Net cash used in operating activities (407,570) (422,029) (1,577,936) (504,223)
Cash flows from investing activities        
Purchase of intangible assets (11,684) (35,673) (422,863) (597,199)
Net cash used in investing activities (11,684) (35,673) (441,493) (592,446)
Cash flows from financing activities        
Repayment of loans payable (3,322) (2,558) (10,792) (10,294)
Repayment of loans payable - related party (52,556) (225,060) (303,068) (18,040)
Proceeds from loans payable - related party 19,709 81,162 297,006
Net proceeds from issuance of Series C Preferred stock 421,000    
Proceeds from issuance of convertible notes payable 15,000 822,572 2,183,208 403,880
Net cash provided by financing activities 399,831 594,954 1,950,510 912,187
Effects of exchange rate changes on cash 49,948 6,602    
Net Change in Cash 30,525 143,854 (33,635) (198,609)
Cash - Beginning of Period 62,967 96,602 96,602  
Cash - End of Period 93,492 240,456 62,967 96,602
Supplemental information:        
Cash paid for interest 397,955 4,800 2,848 31,080
Cash paid for taxes
Non-cash investing and financing activities        
Issuance of Special 2019 Series A Preferred Stock to related party in satisfaction of debt 60,000 60,000
Common stock issued for conversion of Series B Preferred Stock 6,000 6,000
Gain on settlement of debt     (5,000)
Loss on disposal of fixed asset     5,234
Impairment of intangible asset 0 0 9,171
Unrealized loss on investment     15,349
Proceeds from repayments on advances receivable     6,557
Purchase of fixed assets     (18,630) (1,804)
Proceeds from issuance of pre-merger common stock     239,635
Effects of exchange rate changes on cash     35,284 (14,127)
Cash - Beginning of Year $ 62,967 $ 96,602 96,602 295,211
Cash - End of Year     62,967 96,602
Original issue discount on convertible notes     104,572
Common stock issued for conversion of debt     $ 70,000 $ 403,880