XML 23 R11.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Cashflows (Annual) - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash Flows from Operating Activities:    
Net loss $ (3,693,487) $ (1,131,809)
Adjustments for: Net loss to net cash used in operating activities:    
Stock based compensation 1,774,965 0
Gain on settlement of debt (5,000)
Loss on disposal of fixed asset 5,234
Impairment of intangible asset 9,171
Unrealized loss on investment 15,349
Amortization of debt discount 34,858
Amortization of intangible asset 366,329 273,549
Depreciation 13,322 9,746
Changes in operating assets and liabilities:    
(Increase) decrease in accounts receivable (4,772) 55,866
Increase in accrued interest 9,025 12,262
(Decrease) increase accounts payables (73,176) 246,409
Net cash used in operating activities (1,577,936) (504,223)
Cash flows from investing activities    
Proceeds from repayments on advances receivable 6,557
Purchase of fixed assets (18,630) (1,804)
Purchase of intangible assets (422,863) (597,199)
Net cash used in investing activities (441,493) (592,446)
Cash flows from financing activities    
Repayment of loans payable (10,792) (10,294)
Repayment of loans payable - related party (303,068) (18,040)
Proceeds from loans payable - related party 81,162 297,006
Proceeds from issuance of pre-merger common stock 239,635
Proceeds from issuance of convertible notes payable 2,183,208 403,880
Net cash provided by financing activities 1,950,510 912,187
Effects of exchange rate changes on cash 35,284 (14,127)
Net Change in Cash (33,635) (198,609)
Cash - Beginning of Period/Year 96,602 295,211
Cash - End of Period/Year 62,967 96,602
Supplemental information:    
Cash paid for interest 2,848 31,080
Cash paid for taxes
Non-cash investing and financing activities    
Original issue discount on convertible notes 104,572
Common stock issued for conversion of debt 70,000 403,880
Issuance of Special 2019 Series A Preferred Stock to related party in satisfaction of debt 60,000
Conversion of Preferred B shares to common shares $ 6,000