XML 37 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2021
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Estimated Economic Useful Lives of Assets
 
Furniture and fixtures 3-7 years
Computer equipment 1-3 years
Vehicles 5 years
Schedule of restated presentation
Schedule of restated presentation               
   December 31, 2021 
   As Reported   Adjustments   As Restated 
             
ASSETS               
Current Assets:               
Cash and Cash Equivalents  $35,000   $(3,000)   32,000 
Prepaid Expenses   47,000    -    47,000 
Trading Securities, at Market Value   1,000    (1,000)   - 
Current Assets of Discontinued Operations   14,000    (11,000)   3,000 
Total Current Assets   97,000    (15,000)   82,000 
                
Other Assets:               
Property and Equipment, net   16,000    -    16,000 
Other Assets   46,000    (45,000)   1,000 
TOTAL ASSETS  $159,000   $(60,000)  $99,000 
                
LIABILITIES & STOCKHOLDERS’ DEFICIT               
Current Liabilities:               
Accounts Payable and Accrued Liabilities  $1,818,000   $7,000    1,825,000 
Related Party Notes Payable, current portion   524,000    -    524,000 
Notes Payable, current portion   -    38,000    38,000 
Short-Term Convertible Notes Payable   206,000    -    206,000 
SBA PPP Note Payable, current portion   70,000    (70,000)   - 
Current Liabilities of Discontinued Operations   803,000    12,000    815,000 
Total Current Liabilities   3,421,000    (13,000)   3,408,000 
                
Other Liabilities:               
Notes Payable   2,534,000    -    2,534,000 
Long-Term Convertible Notes Payable, net   286,000    -    286,000 
Derivative Liability   2,621,000    (714,000)   1,907,000 
Total Liabilities   8,862,000    (727,000)   8,135,000 
                
Stockholders’ Deficit:               
Preferred Stock, Class A, $0.0001 par value, 10,000,000 shares authorized; 107,636 shares issued and outstanding as of December 31, 2021   11    -    11 
Preferred Stock, Class E, $0.0001 par value, 10,000,000 shares authorized; 20,000 shares issued and outstanding as of December 31, 2021   2    -    2 
Common Stock, $0.0001 par value, 750,000,000 shares authorized; 245,050,988 and outstanding as of December 31, 2021 and outstanding as of December 31, 2021   25,205    (700)   24,505 
Common stock to be issued   -    425,097    425,097 
Additional Paid-In Capital   57,779,303    (669,082)   58,448,385 
Accumulated Deficit   (66,508,521)   (425,479   (66,934,000)
                
Total Stockholder’s Deficit   (8,704,000)   667,000    (8,036,000)
TOTAL LIABILITIES AND STOCKHOLDER’S DEFICIT  $159,000   $(60,000)  $99,000 

 

 

             
   For the Year Ended December 31, 2021 
   As Reported   Adjustment   As Restated 
             
Revenues  $2,000   $-   $2,000 
Cost of Goods Sold   (1,000)   (60,000   (61,000)
Gross Profit   1,000     (60,000   (59,000
                
Expenses:               
Labor and Related Expenses   1,672,000    348,000    2,020,000 
Rent   61,000    12,000    73,000 
Depreciation and Amortization   13,000    -    13,000 
Professional Fees   733,000    (401,000)   332,000 
Research and Development   9,000    -    9,000 
Impairment of inventory   60,000    (60,000)   - 
Other General and Administrative   286,000    123,000    409,000 
Total Operating Expenses   2,834,000    12,000    2,856,000 
                
Operating Loss   (2,833,000)   (82,000)   (2,915,000)
                
Other Income (Expenses)               
Interest Expense   (1,139,000)   -    (1,139,000)
Gain (Loss) on Disposition of Assets   5,000    -    5,000 
Loss on Debt Modification   (335,000)   -    (335,000)

Gain on Forgiveness of Debt

   73,000    72,000    145,000 

Change in Value of Derivative Liability

   (1,196,000)   

(390,000

)   (1,586,000)
Impairment of Trading Securities   -    (1,000   (1,000
Unrealized Loss on Trading Securities   1,000    

(1,000

   - 
Total Other Income (Expenses)   (2,591,000)   (320,000   (2,911,000)
                
Loss from Continuing Operations   (5,424,000)   (402,000   (5,826,000)
Loss from Discontinued Operations   (110,000)   (25,000)   (135,000)
Net Loss  $(5,534,000)  $(427,000  $(5,961,000)
                
Basic and diluted loss per common share  $(0.02)  $0.01   $(0.03)
                
Weighted average common shares outstanding   222,792,139    (1,476,713   221,315,426 

 

 

             
   For the Year Ended December 31, 2021 
   As Reported   Adjustment   As Restated 
             
Cash Flows From Operating Activities:               
Net Loss  $(5,534,000)  $(427,000  $(5,961,000)
                
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:               
Loss on Discontinued Operations   110,000    25,000    135,000 
Adjustment to Deficit for Intercompany Elimination   (1,000)   1,000    
Depreciation and Amortization   13,000    -    13,000 
Common Stock Issued for Employee Compensation   239,000    -    239,000 
Common Stock Issued for Services   905,000    (9,000)   896,000 
Amortization of Debt Discounts on Convertible Notes Payable   377,000    

176,000

    553,000 
Loss (Gain) on Disposition of Assets   (5,000)   -    (5,000)
Write Off of Trading Securities   -    1,000    1,000 
Loss on Debt Modification   334,000    

1,000

    335,000 
Gain on Forgiveness of Debt   (73,000)   (72,000)   (145,000)
Change in Value of Derivative Liability   1,196,000    390,000   1,586,000 
                
Changes in Operating Assets and Liabilities:             
Increase in Other Receivables and Other Assets   (29,000)   45,000    16,000 
(Increase) Decrease in Prepaid Expenses   2,000    -    2,000 
Decrease in Operating Lease Right-of-Use Asset   28,000    -    28,000 
Decrease in Operating Lease Right-of-Use Liability   (54,000)   -    (54,000)
Increase in Accounts Payable and Accrued Liabilities   257,000    545,000    802,000 
Increase in Accrued Interest on Related Party Notes Payable  99,000    (75,000   24,000 
Increase in Accrued Interest on Notes Payable   6,000    -    209,000 
Increase in Accrued Interest and Liquidated Damages on Convertible Notes   642,000    (290,000)   352,000 
Net Cash Used in Operating Activities from Continuing Operations   (1,488,000)   514,000    (974,000)
Net Cash Provided by Operating Activities from Discontinued Operations   -    -    - 
Net Cash Used in Operating Activities   (1,488,000)   514,000    (974,000)
                
Cash Flows From Financing Activities:               
  Proceeds from Long-Term Convertible Notes   -    215,000    215,000 
  Proceeds from Related Party Notes Payable   505,000    (505,000)   - 
  Proceeds from Long-Term Notes Payable   425,000    (425,000)   - 
  Proceeds from Short-Term Convertible Notes   -    198,000    198,000 
  Proceeds from SBA PPP Note Payable   73,000    -    73,000 
Net Cash Provided by Financing Activities   1,003,000    (517,000)   486,000 
                
Net Decrease in Cash   (475,000)   (3,000)   (478,000)
                
Cash and Cash Equivalents at Beginning of Period   510,000    -    510,000 
                
Cash and Cash Equivalents at End of Period  $35,000   $(3,000)  $32,000