XML 18 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cashflows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Cash Flows from Operating Activities:      
Net loss $ (254,336) $ (1,030,331)  
Net loss to net cash used in operating activities:      
Stock based compensation 285,338 84,440  
Stock based finance incentive 379,814  
Forfeit of restricted stock units (659,052)  
Loss on change in fair value of warrant derivative liability 72,519 23,891  
Amortization of debt discount 22,429  
Amortization of intangible asset 56,521 101,193  
Depreciation 3,106 4,223  
Changes in operating assets and liabilities:      
Decrease in accounts receivable 3,778 2,581  
Increase (decrease) in accrued liabilities (3,156) 10,985  
Increase (decrease) in accounts payable 336,901 (3,523)  
Net cash used in operating activities (158,381) (404,298)  
Cash flows from investing activities      
Purchase of intangible assets (11,138) (11,684)  
Net cash used in investing activities (11,138) (11,684)  
Cash flows from financing activities      
Repayment of loans payable (2,430) (3,322) $ (3,322)
Repayment of loans payable - related party (18,228) (52,556)  
Proceeds from loans payable - related party 223,777 19,709  
Net proceeds from issuance of Series C Preferred stock 421,000  
Proceeds from issuance of convertible notes payable 15,000  
Net cash provided by financing activities 203,119 399,831  
Effects of exchange rate changes on cash (31,018) 46,676  
Net Change in Cash 2,582 30,525  
Cash - Beginning of Period 32,533 62,967 62,967
Cash - End of Period 35,115 93,492 $ 32,533
Supplemental information:      
Cash paid for interest 4,774 5,712  
Cash paid for taxes  
Non-cash investing and financing activities      
Warrant liability 449,043  
Declared dividends 21,672 3,272  
Common stock issued in satisfaction of dividend payable $ 22,133