Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Cash flows from operating activities          
Net loss $ (691,490) $ (753,194) $ (1,300,996) $ (1,793,411)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization expense     24,657 22,998  
Gain on early extinguishment of debt (121,372)  
Amortization of debt discounts     300,600 183,819 $ 869,329
Stock-based compensation     107,796  
Amortization of options issued for services     82,260 654,579  
Decrease (increase) in assets:          
Accounts receivable     (6,873) (23,095)  
Inventory     (117,127) (146,714)  
Other current assets     74,836 (21,640)  
Right-of-use assets     52,488 22,636  
Security deposits     (276,067) (2,239)  
Increase (decrease) in liabilities:          
Accounts payable     195,004 (175,327)  
Accrued expenses     222,497 (100,163)  
Deferred revenues     3,346  
Lease liability     (38,725) (22,114)  
Net cash used in operating activities     (905,472) (1,292,875)  
Cash flows from investing activities          
Purchase of fixed assets     (43,201) (223,922)  
Net cash used in investing activities     (43,201) (223,922)  
Cash flows from financing activities          
Repayment of convertible note payable     (40,567)  
Proceeds from notes payable     839,320 268,250  
Proceeds from notes payable, related parties     40,000  
Proceeds from sale of preferred and common stock     3,077,510  
Net cash provided by financing activities     879,320 3,305,193  
Effect of exchange rate changes on cash     4,472 (5,419)  
Net increase (decrease) in cash     (64,881) 1,782,977  
Cash - beginning     119,678 28,920 28,920
Cash - ending $ 54,797 $ 1,811,897 54,797 1,811,897 $ 119,678
Supplemental disclosures:          
Interest paid     27,932 8,175  
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     268,250  
Dividends payable     19,105 34,843  
Initial recognition of right-of-use assets and lease liabilities     $ 1,535,706