XML 29 R21.htm IDEA: XBRL DOCUMENT v3.22.2.2
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2022
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Estimated Economic Useful Lives of Assets
     
Furniture and fixtures   2-7 years 
Computer equipment   1-3 years 
Vehicles   5 years 
Schedule of restated presentation
                
   March 31, 2022 
   As Reported   Adjustments   As Restated 
ASSETS               
Current Assets:               
Cash and Cash Equivalents  $184,000   $(2,000)   182,000 
Prepaid Expenses   46,000    -    46,000 
Trading Securities, at Market Value   1,000    (1,000)   - 
Current Assets of Discontinued Operations   14,000    (12,000)   2,000 
Total Current Assets   245,000    (15,000)   230,000 
                
Other Assets:               
Property and Equipment, net   13,000    -    13,000 
Other Assets   84,000    (83,000)   1,000 
TOTAL ASSETS  $342,000   $(98,000)  $244,000 
                
LIABILITIES & STOCKHOLDERS’ DEFICIT               
Current Liabilities:               
Accounts Payable and Accrued Liabilities  $1,872,000   $(217,000)   1,655,000 
Related Notes Payable, current portion   528,000    -    528,000 
Short-Term Convertible Notes Payable   210,000    (1,000)   209,000 
SBA PPP Note Payable, current portion   72,000    (72,000)   - 
Current Liabilities of Discontinued Operations   803,000    12,000    815,000 
Total Current Liabilities   3,485,000    (278,000)   3,207,000 
                
Other Liabilities:               
Notes Payable   2,572,000    -    2,572,000 
Long-Term Convertible Notes Payable, net   839,000    (565,000)   274,000 
Derivative Liability   380,000    2,520,000    2,900,000 
Total Liabilities   7,276,000    1,677,000    8,953,000 
                
Stockholders’ Deficit:               
Preferred Stock, Class A, $0.0001 par value, 10,000,000 shares authorized; 107,636 shares issued and outstanding as of March 31, 2022   11    -    11 
Preferred Stock, Class E, $0.0001 par value, 10,000,000 shares authorized; 20,000 shares issued and outstanding as of March 31, 2022   2    -    2 
Common Stock, $0.0001 par value, 750,000,000 shares authorized; 265,030,082 and outstanding as of March 31, 2022   28,114    (1,611)   26,503 
Common stock to be issued   1,089    894,411    895,500 
Additional Paid-In Capital   60,060,421    (603,437)   59,456,984 
Accumulated Deficit   (67,022,521)   (2,065,479)   (69,088,000)
Total Stockholder’s Deficit   (6,934,000)   (1,775,000)   (8,709,000)
TOTAL LIABILITIES AND STOCKHOLDER’S DEFICIT  $342,000   $(98,000)  $244,000 

 

                
   For the Three Months Ended
March 31, 2022
 
   As Reported   Adjustment   As Restated 
Revenues  $1,000   $-   $1,000 
Cost of Goods Sold   -    -    - 
Gross Profit   1,000    -    1,000 
                
Expenses:               
Labor and Related Expenses   1,259,000    (696,000)   563,000 
Rent   6,000    -    6,000 
Depreciation and Amortization   2,000    1,000    3,000 
Professional Fees   891,000    (161,000)   730,000 
Other General and Administrative   40,000    (40,000)   - 
Total Operating Expenses   2,198,000    (896,000)   1,302,000 
                
Operating Loss   (2,197,000)   896,000    (1,301,000)
                
Other Income (Expenses)               
Interest Expense   (49,000)   (1,005,000)   (1,054,000)
Other Income   38,000    (38,000)   - 
Amortization of Debt Discounts   (43,000)   10,000    (33,000)
Loss on Conversion of Debt   (54,000)   22,000    (32,000)
Loss on Settlement   -    (30,000)   (30,000)
Loss on Issuance of Common Stock   -    (16,000)   (16,000)
Settlement Expense   (282,000)   184,000    (98,000)
Change in Value of Derivative   2,075,000    (1,663,000)   412,000 
Total Other Income (Expenses)   1,685,000    (2,536,000)   (851,000)
                
Loss from Continuing Operations   (512,000)   (1,640,000)   (2,152,000)
Loss from Discontinued Operations   (2,000)   -    (2,000)
Net Loss  $(514,000)  $(1,640,000)  $(2,154,000)
                
Basic and diluted loss per common share  $(0.00)  $(0.01)  $(0.01)
                
Weighted average common shares outstanding   270,939,479    12,384,109    258,555,370 

 

                
   For the Three Months Ended
March 31, 2022
 
   As Reported   Adjustment   As Restated 
Cash Flows From Operating Activities:               
Net Loss  $(514,000)  $(1,640,000)  $(2,154,000)
                
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:               
Loss on Discontinued Operations   2,000    (1,000)   1,000 
Reclassifications of Derivative Liabilities to Additional Paid-In Capital   167,000    (167,000)   - 
Depreciation and Amortization   3,000    -    3,000 
Common Stock Issued and to be issued for Director and Employee Compensation   1,214,000    (696,000)   518,000 
Common Stock Issued and to be issued for Services   569,000    (108,000)   461,000 
Common Stock Issued for Settlement   282,000    (184,000)   98,000 
Common Stock Issued for Conversion of Debt   54,000    (22,000)   32,000 
Amortization of Debt Discounts on Convertible Notes Payable   43,000    1,029,000    1,072,000 
Change in Value of Derivative Liability   (2,241,000)   1,829,000    (412,000)
                
Changes in Operating Assets and Liabilities:               
(Increase) Decrease in Prepaid Expenses   1,000    -    1,000 
Increase in Accounts Payable and Accrued Liabilities   56,000    (43,000)   13,000 
Increase in Accrued Interest on Notes Payable Related Party   42,000    (38,000)   4,000 
Increase in Accrued Interest on Notes Payable   4,000    37,000    41,000 
Net Cash Used in Operating Activities from Continuing Operations   (321,000)   (1,000)   (322,000)
Net Cash Provided by Operating Activities from Discontinued Operations   -    -    - 
Net Cash Used in Operating Activities   (321,000)   (1,000)   (322,000)
                
Cash Flows From Financing Activities:               
Proceeds from Long-Term Convertible Notes   510,000    -    510,000 
Funds lent as asset consideration   (40,000)   40,000    - 
Repayment of Notes Payables, current portion   -    (38,000)   (38,000)
Net Cash Provided by Financing Activities from Continuing Operations   470,000    2,000    472,000 
Net Cash Provided by Financing Activities from Discontinued Operations   -    -    - 
Net Cash Provided by Financing Activities   470,000    2,000    472,000 
                
Net Change in Cash   149,000    1,000    150,000 
Cash and Cash Equivalents at Beginning of Period   35,000    (3,000)   32,000 
Cash and Cash Equivalents at End of Period  $184,000   $(2,000)  $182,000