XML 14 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Statement of Cash Flows [Abstract]    
Net loss $ (4,154,799) $ (1,312,522)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 88,094 435,415
Change in fair market value of warrant liability 481,282  
Change in fair market value of derivative liability 481,282 (275,000)
Stock based compensation 1,916,011
Warrant expense 1,154,905
Gain on settlement of accounts payable (1,725,965)
Gain on forgiveness of debt (1,850,018)
Amortization of intangible assets 1,159,865 648,395
Loss on conversion of debt 305,556
Loss on impairment of assets 1,651,614
Bad debt expense 667 66,000
Changes in operating assets and liabilities    
Accounts receivable 1,032,219 751,489
Accrued interest 203,526 (100,420)
Accounts payable and accrued expenses (1,036,637) (470,907)
Other current asses (6,371) 11,246
Net cash provided by/(used in) operating activities (49,673) (246,304)
Cash flows from investing activities:    
Purchase of patents (1,150,000) (95,000)
Net cash used in investing activities (1,150,000) (95,000)
Cash flows from financing activities:    
Proceeds from sale of future revenues 95,000
Proceeds from SBA loans 171,732
Payment on loan – related party (1,750,000)
Loan payable – third party (9,000)
Proceeds from third party loan 3,900,000
Repayment of purchase price of patents (924,349) (194,386)
Repayment from sale of future revenues (20,378)
Net cash from/(used in) financing activities 1,216,651 51,968
Net increase (decrease) in cash 16,978 (289,336)
Cash at beginning of year 247,862 537,198
Cash at end of year 264,840 247,862
Non Cash Investing and Financing Activities    
Shares issued for conversion of debt 555,556
Resolution of derivative liability 320,000
Options granted for settlement of debt 598,188
Accrued interest added to principal 5,626 2,660
Supplemental disclosure of cash flow information    
Income taxes, including foreign taxing authorities withheld taxes of $0 and $60,255 during the years ended December 31, 2021, and 2020 respectively. 1,806 65,363
Interest $ 472,121