XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,849,495) $ (2,763,327)
Adjustments to reconcile net loss to net cash used for operating activities:    
Depreciation and amortization expense 44,366 46,113
Amortization of debt discount 240,446 463,217
Change in value of derivative (123,894) (77,333)
Loss on extinguishment of debt - related parties 491,998
Loss on extinguishment of debt 398,373
Stock-based compensation for services 195,905 239,044
Interest expense 315,335
Stock option expense 20,998 32,877
Loss on bad debts 250,054
Loss on legal settlement 36,462
Loss on inventory valuation 68,941
Changes in operation assets and liabilities:    
Accounts Receivables 5,989 (188,730)
Inventory (18,970) (38,185)
Prepaid expense and current assets 12,057 (26,384)
Right-of-use assets 58,959 46,269
Accounts payable 76,283 (4,000)
Accrued executive compensation 300,000
Accrued expenses and other current liabilities 337,792
Accrued loan interest expense 145,825 280,964
Right-of-use liability (60,655) (45,852)
Net cash (used for)/provided by used for operating activities (281,394) (807,164)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of land and equipment (56,679)
Net cash used for investing activities (56,679)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Principal repayment of capital lease liability (19,871) (31,915)
Repayment of legal liability (12,645) (18,000)
Proceeds from convertible notes, net 450,000
Proceeds from loans, net 50,000
Repayment of loan principal (3,395) (3,162)
Proceeds from related party notes 263,245 30,180
Proceeds from exercise of warrants 250,000
Proceeds from sale of common stock 75,000
Net cash proceeds from financing activities 277,334 752,103
NET INCREASE (DECREASE) IN CASH (4,060) (111,740)
CASH, BEGINNING BALANCE 9,095 299,895
CASH, ENDING BALANCE 5,035 188,155
SUPLEMENTAL DISCLOSURE ON CASH FINANCING ACTIVITY    
Cash paid for interest expense 59,992 77,467
SUPLEMENTAL DISCLOSURE ON NON-CASH FINANCING ACTIVITY    
Shares issued for legal settlement 35,127 1,090,462
Shares issued for conversion of notes payable 1,745,818 996,620
Shares issued for debt settlement with related parties 699,236
Shares issued for compensation 57,514
Stock open compensation $ 20,998