XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (590,971) $ (971,744)
Adjustments to reconcile to net loss to net cash used in operating activities:    
Depreciation and amortization 34,949 33,358
Debt amortization 25,018
Imputed Interest on RP Loans 9,127 9,567
Estimated fair value of stock based compensation
Estimated fair value of shares issued for services 314,200 696,200
Decrease (increase) in assets    
Prepaid expenses and deposits 3,502 (36,506)
Deposits - related party (50,000)
Increase (decrease) in liabilities    
Accounts Payable (13,001) (4,474)
Accrued expenses 35,350 33,000
NET CASH USED IN OPERATING ACTIVITIES (181,826) (290,599)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property and equipment (3,734)
NET CASH USED IN INVESTING ACTIVITIES (3,734)
CASH FLOWS FROM FINANCING ACTIVITIES    
Stock Payable 110,000
Proceeds from notes payable - related party 480,857 30,500
Proceeds from the sale of common stock 30,000 210,000
Repayments on notes payable - related party (300,000) (1,500)
Repayments on notes payable (14,041) (23,000)
NET CASH PROVIDED BY FINANCING ACTIVITIES 196,816 326,000
NET CHANGE IN CASH 14,990 31,667
EFFECT OF EXCHANGE RATE ON CASH (756) (562)
CASH, BEGINNING OF PERIOD 19,654 12,629
CASH, END OF PERIOD 33,888 43,734
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Income taxes
Interest paid