XML 15 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consoolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
 CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (5,865,761) $ (3,864,001) $ (3,864,001)
Adjustments to reconcile net loss to net cash used in operating activities:      
Stock-based compensation 126,500   1,284,325
Bad debt expense 34,376 0 0
Write-off of due from related party   10,148
Depreciation and amortization 120,117   91,474
Amortization of debt discount 7,407   450,771
Change in fair value of derivative liabilities 2,650,369   (317,080)
Loss on settlement of debt   528,794
Prepayment and default penalty   122,020
Changes in operating assets and liabilities:      
Accounts receivable (799,533)   (39,862)
Inventory (26,124)  
Prepaid and other current assets (23,728)   (91,066)
Due from related party 96,863  
Accounts payable (265,511)   (1,231,946)
Accrued and other current liabilities 2,179,965   (95,758)
Net cash used in operating activities (1,765,060)   (3,152,181)
 CASH FLOWS FROM INVESTING ACTIVITIES:      
Acquisitions of subsidiaries, net of cash acquired (1,889,132)   (60,000)
Purchase of property and equipment (112,074)   (153,183)
Purchase of intangible assets   (77,717)
Payment of loan receivable - related party (1,000)   (220,674)
Collection of amounts due from related parties 700   226
Net cash used in investing activities (2,001,506)   (511,348)
 CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from loans payable   600,000
Repayments of loans payable (232,018)   (344,483)
Repayment of loans payable - related parties   (90,787)
Proceeds from common stock issued 1,100,000   6,336,250
Proceeds from exercise of warrants 400,000  
Proceeds from issuance of common stock purchase options 500,000  
Repayment of convertible notes 0 250,000 (250,000)
Net cash provided by financing activities 1,767,982   6,250,980
 Effect of exchange rate changes on cash (6,840)   (5,954)
 Net change in cash (2,005,424)   2,581,497
 Cash, beginning of period 3,334,813 3,334,813 753,316
 Cash, end of period 1,329,389 3,334,813 3,334,813
 Supplemental cash flow information      
Cash paid for interest 3,333   126,818
Cash paid for taxes  
 Non-cash transactions:      
Common stock payable 18,900 52,161 52,161
Common stock issued for asset acquisition 357,500  
Common stock issued for acquisitions of subsidiaries 1,550,000  
Common stock issued for conversion of debt 422,295 422,295
Common stock issued for exercise of cashless warrants 3,790  
Resolution of derivative liabilities upon exercise of warrants 1,792,582 708,611 708,611
Related party debt forgiveness 1,647,150 1,647,150
Common stock issued for settlement of debt 80,674   2,056,530
Common stock issued for forbearance of debt 49,925 49,925
Preferred stock issued for conversion of common stock   21
Subscription receivable $ 100,000 $ 100,000