Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities    
Net loss $ (3,784,562) $ (7,965,160)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debts expense 2,062
Depreciation and amortization expense 40,321 33,610
Loss on disposal of fixed assets 71,487
Amortization of debt discounts 456,656
Stock-based compensation 133,755 3,578,500
Amortization of options issued for services 1,000,834 2,170,685
Decrease (increase) in assets:    
Accounts receivable (16,306) (5,636)
Inventory 68,557 (242,470)
Other current assets (187,119) 148,195
Right-of-use assets 195,029 307,677
Security deposits (1,190,874) 7,413
Increase (decrease) in liabilities:    
Accounts payable (254,408) 404,031
Accrued expenses (92,773) 440,870
Deferred revenues 30,164
Lease liability (201,525) (306,827)
Net cash used in operating activities (3,728,702) (1,429,112)
Cash flows from investing activities    
Proceeds received on disposal of fixed assets 5,125
Purchase of fixed assets (393,126) (62,567)
Net cash used in investing activities (388,001) (62,567)
Cash flows from financing activities    
Repayment of convertible note payable (507,332)
Proceeds from notes payable 1,147,000 476,841
Repayment of notes payable (505,567) (272,000)
Proceeds from sale of preferred and common stock 3,577,505 1,577,332
Net cash provided by financing activities 4,218,938 1,274,841
Effect of exchange rate changes on cash (11,477) (36,622)
Net increase (decrease) in cash 90,758 (253,460)
Cash - beginning 28,920 282,380
Cash - ending 119,678 28,920
Supplemental disclosures:    
Interest paid 48,252 22,002
Income taxes paid
Non-cash investing and financing transactions:    
Cost of preferred shares exchanged for conversion to common stock 850,000
Value of commitment shares issued as a debt discount 418,312
Value of warrants issued as a debt discount 358,017
Dividends payable 61,684 37,236
Par value of cashless exercise of common stock options $ 60