XML 20 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cashflows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities:    
Net loss $ (4,425,649) $ (3,693,487)
Net loss to net cash used in operating activities:    
Stock based compensation 2,119,521 1,774,965
Vesting of restricted stock units 659,052
Stock based finance incentive 451,517
Gain on settlement of debt (5,000)
Gain on change in fair value of warrant derivative liability (494,753)
Amortization of debt discount 69,714 34,858
Amortization of intangible asset 372,976 366,329
Depreciation 14,326 13,322
Changes in operating assets and liabilities:    
(Increase) decrease in other receivables 2,637 (4,772)
Increase (decrease) in accounts payable 8,727 (73,176)
Increase in accrued liabilities 52,231 9,025
Net cash used in operating activities (1,169,701) (1,577,936)
Cash flows from investing activities    
Purchase of fixed assets (18,630)
Proceeds from repayment of advances receivable 1,231
Purchase of intangible assets (238,897) (422,863)
Net cash used in investing activities (237,666) (441,493)
Cash flows from financing activities    
Payment of dividends (20,026)
Proceeds from loans payable 15,000
Repayment of loans payable (29,943) (10,792)
Proceeds from loans payable - related party 520,758 81,162
Repayment of loans payable - related party (77,940) (303,068)
Net proceeds from issuance of Series C Preferred Stock and associated warrants 789,000
Proceeds from issuance of convertible notes payable 2,183,208
Net cash provided by financing activities 1,196,849 1,950,510
Effects of exchange rate changes on cash 180,084 35,284
Net Change in Cash (30,434) (33,635)
Cash - Beginning of Period 62,967 96,602
Cash - End of Period 32,533 62,967
Supplemental information:    
Cash paid for interest 7,556 4,722
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 28,000 70,000
Special 2019 Series A Preferred Stock issued to/from Treasury to related party in increase/satisfaction of debt 60,000
Common stock issued to related party for conversion of Series B Preferred Stock 6,000
Warrant liability 721,275
Declared dividends 22,133
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable 60,000
Assignment of advances repayable to debt payable 71,540
Common stock issued for conversion of notes 2,353,048
Common stock issued in satisfaction of dividend payable $ 22,133