XML 17 R7.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ 16,281 $ (79,246)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 7,706 5,323
Common stock issued for forbearance 10
 Gain on relief of accrued interest 150  
Issuance of warrants for services 29
Stock issued for purchase of judgment 1,000
Stock issued for excess fair value of equity 904 68,956
Excess fair market value of shares issued recorded as interest expense 2,706
Imputed interest on notes payable 10
Amortization of debt discount 47 297
Amortization of Intangible assets and software 405
Gain on extinguishment of accounts payable (1,106)
Change in fair value of derivative liabilities (166) 26
Changes in operating assets and liabilities:    
Accounts receivable (11)
Prepaid expenses 38 (88)
Prepaid license costs 180 (909)
Accounts payable 909 928
Accrued liabilities 104 240
Right of use asset and liability 9
Net cash used in operating activities 8,199 (1,825)
CASH FLOWS FROM INVESTING ACTIVITIES    
Capitalized software development 1,789 (1,177)
 Other assets 2
Note receivable (8)
Net cash used in investing activities 1,791 (1,185)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payments for prepaid offering costs (92)
Proceeds on convertible note payable - related parties (34)
Proceeds from financing 15,005
Offering costs paid 1,517
Repayment of note payable 14
Repayment of convertible note payable (50)
Proceeds received from exercise of stock options 20
Proceeds from sale of repurchase option 3,087
Net cash provided by financing activities 13,444 2,961
Changes in cash and cash equivalents 3,454 (49)
Cash and cash equivalents, beginning of year 8 57
Cash and cash equivalents, end of year 3,462 8
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Common stock issued for forbearance 10
Common stock issued for conversion of accounts payable 206
Common stock issued convertible notes, accrued interest and derivative liabilities 2,336
Relief of anti-dilution liability through issuance of common stock 2,124
Issuance of stock for prepaid services 269
Issuance of stock for intangible assets 407
Common stock and options issued for capitalized software and licensing costs 5,013
Common stock issued with forbearance agreements recorded as a discount $ 68