XML 17 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 loss $ (1,519,106) $ (2,223,545)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization 139,285 17,132
Stock-based compensation 831,000
Change in fair value of stock issuance liability 4,200
Changes in operating assets and liabilities:    
Accounts payable and accrued expenses - related parties 754,560 713,354
Accounts payable and accrued expenses - other 294,491 560,320
Net cash used in operating activities (330,770) (97,539)
Cash flows from financing activities:    
Proceeds from note payable - others 225,000 100,000
Proceeds from notes payable issued to related parties 114,078
Repayment of notes payable issued to related parties (14,928) 84,284
Net cash provided by financing activities 324,150 184,284
Net change in cash (6,620) 86,745
Cash at beginning of year 88,711 1,966
Cash at end of year 82,091 88,711
Supplemental disclosure of cash flow information:    
Cash paid for interest
Unpaid preferred stock dividends in accounts payable and accrued expenses 101,600 101,600
Common stock to be issued in connection with notes payable 124,050
Common stock to be issued in connection with related party notes payable 33,500
Stock issuance liability $ 22,050