XML 16 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 income $ 126,212 $ 532,134
Adjustments to reconcile net income to net cash (used) provided by operating activities:    
Income from discontinued operations (964,685) (79,496)
Depreciation expense 3,198 373
Loss on derivative valuation 16,143 22,822
Debt discount amortization 88,805 115,211
Loss on disposal of equipment 9,771
Stock option expense 185 56
Gain on forgiveness of debt (12,918)
Gain on write off of accounts payable (72,158) (1,023,471)
Amortization of right-of-use asset to rent expense 28,118 6,813
Expenses paid on our behalf by a related party 1,940
Changes in operating assets and liabilities:    
Inventory (212,709) (306,438)
Deposits on inventory 42,261 (53,900)
Deposits on inventory - related party 232,291 (319,333)
Accounts receivable (195,278) (16,966)
Other current assets (148,976) (117,634)
Accounts payable 576,098 255,282
Accrued liabilities (16,190) 640,560
Payments for lease liability (28,118) (6,813)
Accrued payroll and compensation 308,052 375,710
Accrued interest 574,127 543,255
Net cash provided by continuing operating activities 344,458 579,876
Net cash provided by (used in) discontinued operations (115,537)
Net cash provided by operating activities 344,458 464,339
Cash flows from investing activities:    
Purchase of equipment (3,798) (18,672)
Net cash used in investing activities (3,798) (18,672)
Cash flows from financing activities:    
Proceeds from bank overdraft (1,611)
Proceeds from convertible loans payable 15,000
Proceeds from related-party loans 5,000 11,500
Repayments of related-party loans (396,797) (467,409)
Proceeds from loan payable 156,000
Repayments of loans payable (51,538) (51,000)
Net Cash used in financing activities (443,335) (337,520)
Net change in cash (102,675) 108,147
Cash, beginning of year 108,147
Cash, end of year 5,472 108,147
Supplemental disclosure of cash flow information:    
Cash paid for interest
Cash paid for income taxes
Supplemental disclosure of noncash investing activities:    
Initial measurement of derivative liability 5,753
Common stock issued for conversion of accrued interest $ 6,750 $ 4,400