XML 20 R7.htm IDEA: XBRL DOCUMENT v3.22.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $ (3,645,194) $ (2,402,211) $ (7,922,634) $ (2,860,594)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation 179,886 20,616 182,426 1,572
Amortization of right-to-use asset 267,463 6,237 162,276 4,318
Net gain on settlement of notes payable 0 (1,836) 0 (35,236)
Amortization of financing cost 565,431 0 0 30,000
Gain on waiver fee shares (198,273) 0    
Gain on conversion of accrued salary (15,032) 0 0 (6,988)
(Gain) on settlement of warrants     0 (235,053)
Loss on conversion of Pref Stock Series A to common stock     0 0
(Gain) loss on revaluation of derivative liabilities (79,837) 493,455 493,455 (508,839)
Derivative expense     0 125,869
Gain (loss) on settlement of accounts payable 78,235 0 0 (399,761)
Amortization of discount on notes payable 231,180 756,795 756,795 1,128,885
Share-based compensation 168,527 232,430 1,039,843 568,363
Changes in assets and liabilities:        
Accounts receivables (11,274) 0 (44,313) 0
Prepaid expenses (19,699) (14,618) (47,985) 9,721
Due from related party     0 0
Inventory (5,279) (1,480) (25,314) 0
Accounts payable and accrued liabilities 534,132 (366,636) 54,527 522,758
Operating lease liability 12,158 9,726 75,017 6,325
Other current liabilities 0 880 74,166 2,488
Accrued interest 31,714 202,313 205,795 125,310
Net cash used in operating activities (1,905,862) (1,064,329) (4,995,946) (1,520,862)
CASH FLOWS FROM INVESTING ACTIVITIES        
Cash paid for acquisition of fixed assets (19,223) (495,360) (1,928,192) 0
Net cash used in investing activities (19,223) (495,360) (1,928,192) 0
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from private placement of common stock 0 1,668,000 1,668,000 0
Proceeds from sales of Preferred Stock, net of fees 0 2,760,000    
Proceeds from notes payable - related parties, net of discount 348,750 0    
Proceeds from notes payable, net of discount 675,000 0 0 1,673,406
Proceeds from sale of common stock     51,500 0
Proceeds from convertible notes payable, net of discount     850,000 0
Principal payments on notes payable 0 (177,534) (179,368) (171,000)
Net cash provided by financing activities 1,023,750 4,250,466 8,023,832 1,502,406
Net increase in cash and cash equivalents (901,335) 2,690,777 1,099,694 (18,456)
Cash and cash equivalents at beginning of period 1,164,483 64,789 64,789 83,245
Cash and cash equivalents at end of period 263,148 2,755,566 1,164,483 64,789
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Interest paid 2,680 0 2,680 2,680
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Stock issued for conversion of debt and accrued interest 0 2,653,795 0 1,633,406
Settlement of derivative liabilities   (1,301,137) (1,301,137) 460,562
Discount on notes payable due to derivative liabilities     0 1,234,792
Preferred stock dividend 79,692 20,499 185,202 75,535
Deemed dividends on Preferred Stock 0 332,242 3,118,530 0
Capital expenditures included in accounts payable 1,009,471 0 3,291,735 0
Conversion of payable to common stock 500,000 0 252,029 0
Cashless exercise of warrants     0 290,000
Discount on note payable due to warrants     261,568 0
Accounts Payable [Member]        
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Conversion of payable to common stock     102,333 0
Accrued Payroll [Member]        
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Conversion of payable to common stock     50,000 0
Series A Preferred Stock [Member]        
Adjustments to reconcile net loss to net cash used in operating activities:        
Preferred A stock issued to consultants       0
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Preferred stock dividend   1,000 1,000  
Conversion of Preferred stock to common stock $ 0 6,000 6,000 0
Series C Preferred Stock [Member]        
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from sales of Preferred Stock, net of fees     2,760,000 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Preferred stock dividend     87,059  
Conversion of Preferred stock to common stock     61,781 0
Series D Preferred Stock [Member]        
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from sales of Preferred Stock, net of fees     2,873,700 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Preferred stock dividend     35,327  
Series X Preferred Stock [Member]        
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Preferred stock dividend   $ 16,392 $ 0 $ 65,568