XML 20 R7.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED STATEMENT OF CASH FLOW (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:    
Net loss $ (2,192,939) $ (1,661,850)
Adjustments to reconcile net income to net cash provided by operations:    
Depreciation and Amortization 20,503 15,530
Common Stock Issued in Exchange for Services
Common Stock Issued in Acquisition 270,900
Common Stock Issued for Sponsorship 2,578
Common Stock Issued for Compensation   476,000
Preferred Stock Issued for Compensation
Interest expense related to warrants on convertible debt 1,052,571 281,565
Changes in operating assets and liabilities:    
Decrease (increase) in accounts receivable (344,030) (4,381)
Decrease (increase) in other receivable
Decrease (increase) in inventory (92,447) (27,924)
Decrease (increase) in prepaids (10,244)
Decrease (increase) in intercompany transactions  
Decrease (increase) in other current assets (2,662) (8,526)
Decrease (increase) in deposits
Decrease (increase) in right-of-use asset 74,261 (343,785)
Increase (decrease) in accounts payable 141,870 21,741
Increase (decrease) in credit card payable (16,187) 5,300
Increase (decrease) in accrued compensation 117,708 137,625
Increase (decrease) in accrued stock compensation
Increase (decrease) in accrued expenses 55,033 17,217
Increase (decrease) in derivative liability 124,369 148,628
Increase (decrease) in lease liability (74,261) 324,918
Net cash provided by (used in) operating activities (875,555) (615,364)
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES:    
Purchases of property, plant and equipment (26,247) (33,772)
Changes in goodwill (1,275,938)
Changes in intellectual property (7,604) 4,088
Net cash provided by (used in) investing activities (1,309,789) (29,684)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES:    
Changes in note payable - related party (6,000) (6,000)
Changes in line of credit - related party 3,000 325,500
Changes in note payable - acquisition 624,360
Changes line of credit
Changes in convertible debt 1,522,984 250,000
Changes in PPP note payable 22,326 95,161
Net cash provided by (used in) financing activities 2,166,670 664,661
Net cash increase for period (18,674) 19,613
Cash at beginning of period 113,168 36,223
Cash at end of period 94,494 55,836
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for income taxes 2,275
Cash paid for interest $ 34,941 $ 35,877