XML 19 R6.htm IDEA: XBRL DOCUMENT v3.22.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (3,164,608) $ 40,337
Adjustments to reconcile net loss to net cash provided by operations:    
Depreciation and amortization expense 46,050 911
Stock-based compensation 204,217 328
Common stock issued for services 0 6,329
Warrant issued for product development agreement 1,399,833 0
Changes in operating assets and liabilities    
Accounts receivable 32,330 (31,330)
Accounts payable and accrued expenses (142,512) 47,488
Prepaid expense and other assets (238,450) 0
Other liabilities 22,190 696
Net cash (used in) provided by operating activities (1,840,950) 64,759
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (1,190) 0
Proceeds from reverse acquisition 113,760 0
Increase in other assets acquisition 0 (275)
Recapitalization of the Company (84,225) 0
Net cash used in investing activities 28,345 (275)
CASH FLOWS FROM FINANCING ACTIVITIES    
Advances from Stockholders (15,108) 2,052
Proceeds from Series D Preferred Shares 6,601,745 0
Proceeds from Common Stock Offering 5,000,000 0
Proceeds from exercise of Options 42,845 0
Proceeds from exercise of warrant 1,242,499 0
Net cash provided by financing activities 12,871,981 2,052
Net Increase in Cash 11,059,376 66,536
CASH - Beginning of year 71,799 5,263
CASH - End of year 11,131,175 71,799
SUPPLEMENTAL CASH FLOW DISCLOSURES:    
Cash paid for interest 0 0
Cash paid for taxes 0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Issuance of common stock for license rights 1,073,529 0
Accounts payable settled with Series D Preferred Stock 50,000 0
Net Liabilities Assumed in Reverse Acquisition:    
Cash 29,536 0
Prepaid expense 14,483 0
Accounts receivable 1,000 0
Accounts payable (46,150) 0
Accrued expenses (83,094) 0
Net liability assumed $ (84,225) $ 0