Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Cash flows from operating activities          
Net loss $ (667,679) $ (1,140,054) $ (2,461,090) $ (6,721,301)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Bad debts expense     25,556  
Depreciation and amortization expense     29,937 23,706  
Loss on disposal of fixed assets     17,563  
Amortization of debt discounts     310,633  
Stock-based compensation     56,796 3,386,498  
Amortization of options issued for services     837,955 1,875,623  
Decrease (increase) in assets:          
Accounts receivable     (48,843)  
Inventory     (259,528) (201,522)  
Other current assets     (101,809) 71,295  
Right-of-use assets     34,237 79,011  
Security deposits     (1,159,447) 1,632  
Increase (decrease) in liabilities:          
Accounts payable     (271,176) 272,366  
Accrued expenses     (97,380) 130,437  
Lease liability     (33,453) (73,027)  
Net cash used in operating activities     (3,120,049) (1,155,282)  
Cash flows from investing activities          
Proceeds received on disposal of fixed assets     5,125  
Purchase of fixed assets     (273,348) (37,793)  
Net cash used in investing activities     (268,223) (37,793)  
Cash flows from financing activities          
Repayment of convertible note payable     (507,332)  
Proceeds from notes payable     947,000 261,274  
Repayment of notes payable     (455,567) (272,000)  
Proceeds from sale of preferred and common stock     3,577,505 1,478,332  
Net cash provided by financing activities     4,068,938 960,274  
Effect of exchange rate changes on cash     (10,919) (28,700)  
Net increase (decrease) in cash     669,747 (261,501)  
Cash - beginning     28,920 282,380 $ 282,380
Cash - ending $ 698,667 $ 20,879 698,667 20,879 $ 28,920
Supplemental disclosures:          
Interest paid     33,564 4,983  
Income taxes paid      
Non-cash investing and financing transactions:          
Fair value of common shares issued for conversion of debt     1,537,750  
Value of commitment shares issued as a debt discount     418,312  
Value of warrants issued as a debt discount     358,017  
Dividends payable     $ 49,246 $ 14,870