XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:        
Net loss $ (2,024,039) $ (1,196,703)    
Adjustments to reconcile net loss to net cash used in operating activities        
Depreciation and amortization 171,098 73,032    
Non-cash warrant valuation expense 437,375 180,296    
Stock based compensation for services 100,000 100,000    
Gain / loss) on disposal of assets 10,690 0    
Changes in operating assets and liabilities, net of acquisitions:        
Trade receivables, net (159,525) (221,071)    
Related party receivables (16,481) 0    
Prepaid expenses (202,813) 2,576    
Inventories (599,572) (78,027)    
Accounts payable 253,039 38,260    
Accounts payable - related parties (86,658) 186,317    
Accrued liabilities 14,468 30,173    
Deferred revenues (1,115,266) (81,096)    
Net cash used (3,217,684) (966,243)    
Cash flows from investing activities:        
Purchases of property, plant and equipment (169,398) (17,289)    
Franchise fees and licenses related to joint venture (152,609) 0    
Proceeds from disposal of equipment 40,000 0    
Net cash provided by (used in) investing activities (282,007) (17,289)    
Cash flows from financing activities:        
Equipment loan repayment (300,000) 0    
Long Term Loan Repayment 0 83,328    
Advances from / (repayments to) related parties (70,379) 294,558    
Proceeds from short-term promissory note, related parties 50,000 650,000    
Proceeds from the sale of common stock 6,468,000 0    
Offering costs paid in connection with sale of common stock (607,713)      
Net cash (used in) provided by financing activities 5,539,908 1,027,886    
Offering costs paid in connection with sale of common stock   0    
Increase in cash and cash equivalents 2,040,217 44,354    
Cash and cash equivalents at beginning of period 2,973,686 44,854 $ 933,469 $ 500
Cash and cash equivalents at end of period 2,973,686 44,854 $ 933,469  
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:        
Cash Paid for Interest 0 0    
Cash Paid for Taxes 3,635 334    
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Conversion of convertible notes payable and accrued interest to common stock 56,592 535,054    
Conversion of convertible preference shares and accrued dividend with common shares 0 8,757,479    
Payment for marketing services with common stock 100,000      
Conversion of accounts payable to common stock 100,000 0    
Payment of equipment loan with common shares 1,182,681 0    
Payment for equipment and intangible assets with common stock $ 4,000,000      
Payment of related party accrued management fees and rent with common shares   $ 525,000