XML 60 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Operating Activities:    
Net loss $ (24,383,879) $ (1,147,863)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 218,983
Convertible note issued in exchange for services 60,000
Change in fair value of derivative liability 22,759,829 575,000
Loss on debt extinguishment 86,170
Amortization of debt discount 58,157
Depreciation 2,468 2,321
Changes in operating assets and liabilities:    
Tax receivable 97,667 58,494
Prepaid expenses and other current assets (502,795) 10,107
Accounts payable and accrued expenses (106,061) (3,830)
Accrued interest 120,154 101,077
Net cash used in operating activities (1,589,307) (404,694)
Investing Activities:    
Purchase of equipment (802)
Net cash used in investing activities (802)
Financing Activities:    
Proceeds from convertible notes payable 200,000
Proceeds from sale of common stock, net of offering costs 18,648,934
Net cash provided by financing activities 18,848,934
Effect of foreign currency on cash (5,433) 61,766
Net change in cash 17,253,392 (342,928)
Cash - beginning of year 391,086 734,014
Cash - end of year 17,644,478 391,086
Supplemental Disclosures of Cash Flow Information:    
Interest paid 1,542 899
Income taxes paid 17,547
Supplemental Disclosures of Noncash Financing Information:    
Relative fair value of warrants issued in connection with convertible debt 74,603
Debt discount related to derivative liabilities 80,000
Common stock issued upon conversion of notes payable, related accrued interest and settlement of derivative liability $ 28,178,721