XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
 CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (782,876) $ (3,112,079)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 111,029 1,205,334
Bad debt 26,299
Write-off of due from related party 7,648
Depreciation and amortization 91,221 66,924
Amortization of debt discount 7,407 435,956
Change in fair value of derivative liabilities (317,080)
Loss on settlement of debt 528,794
Prepayment and default penalty 122,020
Changes in operating assets and liabilities:    
Accounts receivable (832,263) (943,615)
Inventory (26,124)
Prepaid and other current assets (31,714) (108,338)
Due from related parties (5,143)
Accounts payable (97,373) (239,857)
Other current liabilities 50,636 (131,752)
Net cash used in operating activities (1,488,901) (2,486,045)
 CASH FLOWS FROM INVESTING ACTIVITIES:    
Acquisition of subsidiaries, net of cash acquired (1,814,132) (60,000)
Purchase of property and equipment (86,491) (74,799)
Purchase of intangible assets (27,824)
Payment of loan receivable - related parties (1,000) (215,674)
Collection of amounts due from related parties 400 226
Net cash used in investing activities (1,901,223) (378,071)
 CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from loans payable 400,000
Repayments of loans payable (232,018) (331,150)
Repayment of loans payable - related parties (90,787)
Proceeds from common stock issued 1,100,000 3,586,250
Proceed from issuance of common stock purchase option 500,000
Repayment of convertible notes (250,000)
Net cash provided by financing activities 1,367,982 3,314,313
 Effect of exchange rate changes on cash (17,690) (12,709)
 Net change in cash (2,039,832) 437,488
 Cash, beginning of period 3,334,813 753,316
 Cash, end of period 1,294,981 1,190,804
 Supplemental cash flow information    
Cash paid for interest 3,333 117,198
Cash paid for taxes
 Non-cash transactions:    
Common stock issued for asset acquisition 357,500
Common stock issued and to be issued for acquisition of subsidiaries 1,550,000
Common stock issued for conversion of debt 422,295
Resolution of derivative liabilities 708,611
Related party debt forgiveness 807,103
Common stock issued for settlement of debt 80,674 2,056,530
Common stock issued for forbearance of debt 49,925
Preferred stock issued for conversion of common stock $ 21,000