XML 35 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (7,050,400) $ (9,946,375)
Adjustments required to reconcile net loss to net cash used in operating activities:    
Depreciation 18,617 11,433
Share in losses of non-consolidated entity 1,977
Impairment of non consolidate entity 151,015
Share-based compensation expense (Notes 10, 11) 5,745,962 9,029,577
Change in operating lease liability 1,916 (30,276)
Changes in assets and liabilities net of effects from purchase of CrossMobile Sp. z o.o:    
Change in liability for employee rights upon retirement 37,551 22,206
Decrease (increase) in accounts receivable (27,649) (13,340)
Decrease (increase) in other current assets (505) (28,178)
Increase (decrease) in accounts payable (1,015) 27,921
Increase (decrease) in other current liabilities 48,055 (16,655)
Net cash used in operating activities (1,074,476) (943,687)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Loans granted to related parties (13,515) (43,180)
Increase in funds in respect of employee rights upon retirement (27,734) (7,642)
Purchase of property and equipment (30,923) (26,823)
Cash provided by purchased of CrossMobile Sp. z o. o. 87,656
Net cash used in investing activities (72,172) 10,011
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of common stock 685,000 944,000
Proceeds on account of shares 450,000
Net cash provided by financing activities 1,135,000 944,000
Effect of exchange rate changes on cash and cash equivalents 1,737
INCREASE IN CASH AND CASH EQUIVALENTS (9,911) 10,324
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 56,346 46,022
CASH AND CASH EQUIVALENTS AT END OF PERIOD 46,435 56,346
Non cash transaction:    
Investment in purchase of equity method investment 154,000
Issuance of shares in exchange for debt 144,000
Cash used in purchased of CrossMobile:    
Net assets acquired (9,158)
Intangible assets acquired 8,704,947
Consideration in shares (8,000,000)
Deferred tax liability (783,445)
Net cash provided by purchase of CrossMobile $ 87,656