XML 20 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (2,548,735) $ (1,750,911)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation expense 286 339
Stock based compensation 1,654,754 797,761
Change in fair value of the derivative liability (248,552) (343,857)
Gain on sale of marketable securities (4,435)
Amortization of debt discount 154,899 11,370
Loss on settlement of accounts payable 99,541
Changes in operating assets and liabilities    
Prepaid expenses (164,802) 40,044
Accounts payable and accrued expenses (196,629) 662,158
NET CASH USED IN OPERATING ACTIVITIES (1,348,779) (487,990)
CASH FLOWS FROM INVESTING ACTIVITIES    
Sale of marketable securities 250,000
NET CASH PROVIDED BY INVESTING ACTIVITIES 250,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Payment of debt issuance costs (104,090)
Proceeds from convertible notes 1,177,500 420,000
Proceeds from convertible notes - related party 150,000 250,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,223,410 670,000
Effect of exchange rate on cash and cash equivalents (2,163) 4,127
NET INCREASE (DECREASE) IN CASH (127,532) 436,137
CASH, BEGINNING OF YEAR 798,623 362,486
CASH, END OF YEAR 671,091 798,623
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest expense
Cash paid for income taxes
NONCASH FINANCING AND INVESTING TRANSACTIONS    
Unrealized (gain) loss on marketable securities 4,823
Debt discount from beneficial conversion feature 104,204 252,000
Debt discount from beneficial conversion feature - related parties 150,000
Debt discount from warrants issued to placement agents 179,679  
Issuance of options for settlement of accounts payable $ 93,950 $ 29,950