XML 19 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consoolidated Statements of Cash Flows - USD ($)
 3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
 CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (580,216) $ (158,822)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Stock-based compensation 31,065 11,230
Bad debt expense 725
Depreciation and amortization 35,161 34,060
Amortization of debt discount 207,742
Change in fair value of derivative liabilities (196,307)
Loss on settlement of debt 102,660
Changes in operating assets and liabilities:    
Accounts receivable 2,743,089 564,365
Inventory 185
Prepaid and other current assets (552,204) (16,204)
Due from related parties 5,131
Accounts payable (556,055) 537,667
Accrued and other current liabilities (1,969,040) (583,957)
Net cash (used in) provided by operating activities (536,888) 197,163
 CASH FLOWS FROM INVESTING ACTIVITIES:    
Deposit for acquisitions of subsidiary (1,500,000)
Purchase of property and equipment (71,662) (63,247)
Purchase of intangible assets (80,000)
Advances of loans receivable - related party (51,230)
Collection of amounts due from related parties 300
Net cash used in investing activities (1,622,892) (142,947)
 CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of loans payable (8,885) (9,006)
Proceeds from exercise of warrants 400,000
Proceeds from convertible notes 3,722,500
Repayment of convertible notes (190,932)
Net cash provided by financing activities 3,522,683 390,994
 Effect of exchange rate changes on cash 2,627
 Net change in cash 1,362,903 447,837
 Cash, beginning of period 1,362,668 1,329,389
 Cash, end of period 2,725,571 1,777,226
 Supplemental cash flow information    
Cash paid for interest 89,578
Cash paid for taxes
 Non-cash transactions:    
Common stock issued for settlement of debt 279,660
Resolution of derivative liabilities upon exercise of warrants 240,258
Common stock issued in connection with convertible notes $ 597,777