XML 18 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (6,062,922) $ (2,778,486)
Adjustments to reconcile net loss to net cash used in operating activities (net of acquisition):    
Depreciation 3,000 267
Stock issued for services 4,620,280 2,033,599
Imputed interest on loan 13,440 13,440
(Gain) loss on marketable securities (132,000) 12,901
Change in operating assets and liabilities    
(Increase) decrease in prepaid expenses 222,167 (222,167)
(Increase) in accounts receivable (24,120)
Decrease in inventory 5,033
Increase in accounts payable and accrued expenses 89,916 577,299
Increase (decrease) in accounts payable and accrued expenses-officers and directors 581,106 (2)
Increase in accrued interest payable 28,477 54,201
Increase in accrued interest payable-officers and directors 135,549
Net Cash Used in Operating Activities (655,623) (173,399)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash acquired in acquisition 238,972
Cash paid for property and equipment (5,000) (3,213)
Proceeds from sale of marketable securities 143
Cash paid for other assets (67,844)
Net Cash Provided by (Used in) Investing Activities 166,128 (3,070)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of common stock 108,471
Proceeds from debt financing 922,000
Proceeds received from (paid on) convertible debentures (74,800) 68,000
Payments to officers and directors (362,441) (68,000)
Proceeds from officers and directors 252,929 177,513
Net Cash Provided by Financing Activities 846,159 177,513
INCREASE IN CASH AND CASH EQUIVALENTS 356,664 1,044
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 2,479 1,435
CASH AND CASH EQUIVALENTS, END OF PERIOD 359,143 2,479
SUPPLEMENTAL DISCLOSURES:    
Cash paid for interest
Cash paid for income taxes
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Stock issued and held in escrow for potential acquisitions 16,000
Warrants issued as a dividend to shareholders 57,689,800  
Assets acquired from Bronx with share issuance 768,114  
Liabilities assumed from Bronx with share issuance 242,173  
Additions to ROU assets obtained from acquired operating lease liabilities 833,796
Operating lease liabilities acquired from Bronx in acquisition $ 833,796