XML 15 R6.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash Flows from Operating Activities    
Net Loss $ (2,743,015) $ (1,179,481)
Adjustments to reconcile net loss to net cash used by operating activities:    
Stock compensation 409,333 688,000
Depreciation and amortization 119,371 20,245
Loss on settlement of debt 18,281 81,887
Loss on extinguishment of debt 70,864 50,756
Gain on settlement of debt (10,080) 0
Gain on bargain purchase (91,870) 0
Rent accretion of right-of-use asset 2,047 0
Amortization of debt discount 212,103 6,771
Day one derivative loss 125,408 0
Change in fair value of compound embedded derivative 592,649 (17,360)
Changes in operating assets & liabilities    
Prepaid expenses (4,417) 5,758
Inventory 5,236 0
Accounts payable and accrued liabilities 90,154 (13,823)
Related party advances 29,630 0
Deferred revenue 68,539 9,879
Net cash used by operating activities (1,105,767) (347,368)
Cash Flows from Investing Activities    
Business acquisitions (114,110) (55,000)
Payments to related parties 0 (174,244)
Capital expenditures (178,028) (78,612)
Net cash used by investing activities (292,138) (307,856)
Cash Flows from Financing Activities    
Proceeds from notes payable 122,766 14,912
Proceeds from convertible notes payable 865,000 397,000
Repayments related to payable due for business combinations (15,000) 0
Payment to note payable (11,818) (8,000)
Purchase of cancelled stock 0 (101,250)
Issuance of common stock 465,000 400,000
Net cash provided by financing activities 1,425,948 702,662
Increase in Cash 28,043 47,438
Cash at beginning of period 46,729 27,579
Cash (and equivalents) at end of period 74,772 75,017
Supplemental Cash Flow Information    
Cash paid for interest 0 0
Cash paid for income taxes 0 0
Non-cash investing and financing activities:    
Conversion of note payable to equity 303,212 0
23,000,000 shares of common stock issued for business combination 0 147,200
29,454,800 shares returned in exchange for forgiveness of loan receivable $ 0 $ 644,441