XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,607,703) $ (3,745,169)
Adjustments to reconcile net loss to net cash used for operating activities:    
Net loss attributable to non-controlling interest (270)
Depreciation and amortization expense 58,988 69,598
Amortization of debt discount 313,731 692,129
Change in value of derivative (138,081) (91,210)
Loss on extinguishment of debt - related parties 491,998
Loss on extinguishment of debt 398,373
Stock-based compensation for services 301,996 265,024
Interest expense 1,143,443
Stock option expense 27,006 65,754
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 5,390 (261,452)
Inventory (17,163) 91,434
Prepaid expense and current assets 16,157 (6,875)
Right-of-use assets (27,588) 68,844
Hemp investment 85,000
Derivatives 133,654
Accounts payable 128,613 70,785
Accrued executive compensation 450,000
Accrued expenses and other current liabilities 487,792
Accrued loan interest expense (487,344) 388,940
Right-of-use liability 25,892 (69,276)
Net cash (used for)/provided by used for operating activities (317,552) (998,581)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Net cash received from acquisition 69
Purchase of land and equipment (62,319)
Net cash used for investing activities (62,250)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Principal repayment of capital lease liability (25,487) (49,062)
Repayment of legal liability (8,112) (16,393)
Proceeds from convertible notes (net of discount $97,703) 6,547 450,000
Proceeds from loans, net 56,000
Repayment of loan principal (9,524) (4,772)
Proceeds from related party notes 320,751 93,080
Repayment of related party note principal (8,135)
Contributions from non-controlling interest 400
Proceeds from exercise of warrants 250,000
Proceeds from sale of common stock 75,000
Net cash proceeds from financing activities 332,040 798,253
NET INCREASE (DECREASE) IN CASH 14,488 (262,578)
CASH, BEGINNING BALANCE 9,095 299,895
CASH, ENDING BALANCE 23,583 37,317
SUPLEMENTAL DISCLOSURE ON CASH FINANCING ACTIVITY    
Cash paid for interest expense 80,551 87,883
SUPLEMENTAL DISCLOSURE ON NON-CASH FINANCING ACTIVITY    
Shares issued for legal settlement 47,039 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 139,614
Shares issued for acquisition $ 250,000