XML 28 R7.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 $ (4,991,223) $ (3,775,659)
Gain from discontinued operation 2,895,283
Net loss from continuing operations (4,991,223) (6,670,942)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of intangible assets 624,000 720,000
Write-off of impaired intangible assets 570,030
Financing costs 7,500 163,528
Gain from forgiveness of government assistance note payable (648,265) (10,000)
Loss on extinguishment of debt 1,858,395
Gain on extinguishment of derivative liability (1,164,802)
Issuance of common stock for services 2,164,000 1,013,886
Issuance of common stock for services to directors and employees 1,195,800
Fair value of vested stock options 437,877 31,000
Amortization of debt discount 401,177
Amortization of operating lease right of use assets 112,876 62,044
(Increase) decrease in -    
Accounts receivable 179,307 (58,327)
Deposits with credit card processor 52,969
Prepaid expenses and other current assets (35,178) 16,767
Increase (decrease) in -    
Accounts payable (240) 770,882
Accrued expenses 183,028 352,055
Accrued payroll and advances - related party (78,000) 102,700
Accrued interest payable 84,547 399,712
Deferred revenue 230,405
Operating lease liability (100,855) (41,797)
Net cash used in operating activities (1,260,191) (793,334)
Cash flows from financing activities:    
Repayment of bridge note payable (303,147) (90,000)
Repayment of convertible notes payable (400,000) (549,734)
Repayment of convertible notes payable assumed on reverse merger (19,980)
Payment of acquisition obligation (40,914) (321,718)
Proceeds from notes payable - government assistance loans 1,375,535 942,200
Proceeds from private placement of common stock 1,102,700
Proceeds from issuance of common stock in offering, net of offering costs 1,958,466 150,000
Net cash provided by financing activities 2,589,940 1,213,468
Net increase in cash: 1,329,749 420,134
Balance at beginning of period 600,576 180,442
Balance at end of period 1,930,325 600,576
Supplemental disclosures of cash flow information:    
Interest paid 39,746 117,361
Taxes paid
Non-cash investing and financing activities:    
Operating lease right of use asset and related lease liability 257,909
Issuance of common stock as payment for accrued salary 655,450
Issuance of common stock for conversion of notes payable 4,030,225
Issuance of common stock for sale of discontinued operation 333,333
Assets acquired from acquisition of Restaurant.com 509,666
Goodwill and intangible assets acquired from acquisition of Restaurant.com 1,914,030
Fair value of common stock issued for acquisition of Restaurant.com 483,972
Notes payable issued from acquisition of Restaurant.com 1,500,000
Acquisition obligation from acquisition of Restaurant.com $ 439,724