XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.1
Consoolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
 CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (219,436) $ (5,865,761)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 42,890 126,500
Bad debt expense 8,815 34,376
Loss on disposal of asset 7,200
Depreciation and amortization 128,737 120,117
Amortization of debt discount 38,758 7,407
Change in fair value of derivative liabilities (381,848) 2,650,369
Deferred tax assets 53,568
Changes in operating assets and liabilities:    
Accounts receivable (8,010,726) (799,533)
Inventory (997) (26,124)
Prepaid and other current assets (1,085,279) (23,728)
Due from related parties 93,264 96,863
Accounts payable 1,217,926 (265,511)
Accrued and other current liabilities 6,623,327 2,179,965
Net cash used in operating activities (1,483,801) (1,765,060)
 CASH FLOWS FROM INVESTING ACTIVITIES:    
Acquisitions of subsidiaries, net of cash acquired (1,889,132)
Purchase of property and equipment (220,045) (112,074)
Advances of loan receivable - related party (192,154) (1,000)
Collection of amounts due from related parties 79,649 700
Net cash used in investing activities (332,550) (2,001,506)
 CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from loans payable 375,000
Repayments of loans payable (18,559) (232,018)
Proceeds from common stock issued 1,100,000
Proceeds from exercise of warrants 1,400,000 400,000
Proceeds from convertible notes 250,000
Deposit for option 500,000
Repayment of convertible notes (172,476)
Net cash provided by financing activities 1,833,965 1,767,982
 Effect of exchange rate changes on cash 15,665 (6,840)
 Net change in cash 33,279 (2,005,424)
 Cash, beginning of period 1,329,389 3,334,813
 Cash, end of period 1,362,668 1,329,389
 Supplemental cash flow information    
Cash paid for interest 45,282 3,333
Cash paid for taxes
 Non-cash transactions:    
Common Stock payable 18,900
Series B Preferred stock issued as dividend $ 816,480
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 80,674
Common stock issued for exercise of cashless warrants 3,790
Common stock issued for settlement of debt 80,674
Non-cash dividend for collection of loan receivable - related parties 5,050
Resolution of derivative liabilities upon exercise of warrants $ 975,939 $ 1,792,582