XML 28 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES        
Net Income (loss) $ (872,858) $ (66,551) $ (3,164,608) $ 40,337
Adjustments To Reconcile Net Income (loss) To Net Cash Provided By (used In) Operating Activities:        
Depreciation and amortization expense 16,458 0 46,050 911
Stock-based compensation 97,558 10,433 204,217 328
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 0 24,340 32,330 (31,330)
Accounts payable and accrued expenses 81,059 28,966 (142,512) 47,488
Deferred Revenue 763,333 0    
Prepaid expense and other assets (50,599) 0 (238,450) 0
Other liabilities (20,238) (1,200) 22,190 696
Net cash (used in) provided by operating activities 115,911 (4,022) (1,840,950) 64,759
CASH FLOWS FROM INVESTING ACTIVITIES        
Purchase of property and equipment (3,291) 0 (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 (3,291) 0 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 0 4,821 42,845 0
Proceeds from exercise of warrant     1,242,499 0
Net cash provided by financing activities 0 4,821 12,871,981 2,052
Net Increase in Cash 112,620 799 11,059,376 66,536
Cash - Beginning Of The Period 11,131,175 71,799 71,799 5,263
Cash - End Of The Period 11,243,795 72,598 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:        
Conversion Of Preferred Stock To Common Stock $ 133 $ 0    
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