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 9 Months Ended 12 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Cash flows from operating activities          
Net loss $ (994,143) $ (667,679) $ (2,295,139) $ (2,461,090)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Bad debts expense     25,556  
Depreciation and amortization expense     34,540 29,937  
Loss on disposal of fixed assets 9,041 17,563 9,041 17,563  
Gain on early extinguishment of lease (20,148) (20,148)  
Gain on early extinguishment of debt (121,372)  
Amortization of debt discounts     412,673 310,633 $ 869,329
Stock-based compensation     339,133 56,796  
Amortization of options issued for services     123,440 837,955  
Decrease (increase) in assets:          
Accounts receivable     (11,216) (48,843)  
Inventory     (120,625) (259,528)  
Other current assets     109,578 (69,479)  
Other assets     (33,327) (32,330)  
Right-of-use assets     84,667 34,237  
Security deposits     (194,020) (1,159,447)  
Increase (decrease) in liabilities:          
Accounts payable     259,049 (271,176)  
Accrued expenses     357,650 (97,380)  
Deferred revenues     5,176  
Lease liability     (64,067) (33,453)  
Net cash used in operating activities     (1,124,967) (3,120,049)  
Cash flows from investing activities          
Proceeds received on sale of fixed assets     6,350 5,125  
Purchase of fixed assets     (43,201) (273,348)  
Net cash used in investing activities     (36,851) (268,223)  
Cash flows from financing activities          
Proceeds received on convertible note payable     750,000  
Repayment of convertible note payable     (750,000)  
Proceeds from notes payable     868,081 947,000  
Repayment of notes payable     (455,567)  
Proceeds from notes payable, related parties     99,500  
Proceeds from sale of preferred and common stock     150,000 3,577,505  
Net cash provided by financing activities     1,117,581 4,068,938  
Effect of exchange rate changes on cash     (6,820) (10,919)  
Net increase (decrease) in cash     (51,057) 669,747  
Cash - beginning     119,678 28,920 28,920
Cash - ending $ 68,621 $ 698,667 68,621 698,667 $ 119,678
Supplemental disclosures:          
Interest paid     79,269 33,564  
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     28,971 49,246  
Initial recognition of right-of-use assets and lease liabilities     $ 1,535,706