XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (5,641,331) $ (1,948,210)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 78,954 1,179
Preferred A stock issued to consultants   0
Amortization of right-to-use asset 71,349 0
Gain on settlement of notes payable (1,836) 0
Gain on settlement of accounts payable 0 (397,962)
Gain on conversion of accrued salary 0 (6,988)
Gain (Loss) on revaluation of derivative liabilities 493,455 (498,095)
Derivative expense 0 125,869
Amortization of loan fees 0 18,000
Amortization of discount on notes payable 756,795 785,724
Stock based compensation 761,222 259,307
Changes in assets and liabilities:    
Accounts receivables (7,319) 0
Prepaid expenses (28,844) 5,937
Due from related party 0 0
Inventory (22,794) 0
Accrued liabilities 1,651,191 371,972
Operating lease liability 59,920 0
Other current liabilities 880 1,634
Accrued interest 203,447 89,642
Net cash used in operating activities (1,624,911) (1,191,991)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for acquisition of fixed assets (2,300,338) 0
Net cash used in investing activities (2,300,338) 0
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from private placement of common stock 1,668,000 0
Proceeds from sales of Series C Preferred Stock, net of fees 2,760,000 0
Proceeds from notes payable, net of discount 0 1,381,406
Proceeds from sale of common stock 51,500 0
Principal payments on notes payable (177,534) (171,000)
Net cash provided by financing activities 4,301,966 1,210,406
Net increase (decrease) in cash and cash equivalents 376,717 18,415
Cash and cash equivalents at beginning of period 64,789 83,245
Cash and cash equivalents at end of period 441,506 101,660
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest paid 2,680 2,680
Income taxes paid 0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Stock issued for conversion of debt and accrued interest 2,653,795 0
Settlement of derivative liabilities (1,301,137) 1,020,449
Cashless exercise of warrants 0 50,986
Issued of Series A Preferred Stock to consultants 421,559 29,336
Preferred stock dividend 115,047 56,143
Deemed dividends on Preferred Stock 332,242 0
Derivative discounts 0 999,800
Shares issued for debt conversion   617,000
Shares issued for accrued salary conversion 127,910 17,787
Accrued interest converted to equity   36,983
Accounts Payable [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion to common stock 102,333 0
Accrued Payroll [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion to common stock 50,000 0
Stock Subscribed [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion to common stock 156,441  
Series A Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Issued of Series A Preferred Stock to consultants 0 71,558
Preferred stock dividend 1,000 3,967
Conversion of Preferred stock to common stock 6,000 0
Series X Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Preferred stock dividend 46,677 49,176
Conversion of Preferred stock to common stock $ 61,781 $ 0