XML 18 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 income (loss) from continued operations $ (8,489,924) $ (8,556,385)
Adjustment to reconcile net loss to net cash (used in) operating activities    
Bad debt expense (1,180) (2,274)
Depreciation and amortization 37,553 46,535
Finance charge, related party 2,820,000
Amortization of Debt Discount 274,992
Gain on extinguishment of debt (4,990) (282,418)
Gain on forgiveness of PPP loan (780,680)
Gain on Sale of Discontinued Operations (25,197) (226,769)
Non-cash compensation expense 1,891,371 1,247,048
Non-cash service expense 123,374 564,000
Fair valuation of warrants as compensation   983,571
Issuance of Series H Pref to employee 511,363
(Increase) Decrease in:    
Accounts receivable (218,934) (151,789)
Prepaid expenses and other assets 77,351 (151,997)
Costs in excess of billings 27,779 (27,779)
Lease deposit 861
Accounts payable 1,279,395 (693,347)
Accrued expenses (32,925) (256,852)
Customer Deposits 459,927 (349,655)
NET CASH (USED IN) OPERATING ACTIVITIES - continued operations (4,875,539) (5,032,436)
NET CASH PROVIDED BY OPERATING ACTIVITIES - discontinued operations 73,614
NET CASH (USED IN) OPERATING ACTIVITIES (4,875,539) (4,958,822)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for purchase of fixed assets (20,973) (98,723)
Proceeds from the sale of discontinued operations 25,197 226,769
NET CASH (USED IN)/PROVIDED BY INVESTING ACTIVITIES 4,224 128,046
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payment of dividend (408,805)
Proceeds of issuance of common stock, net 1,033,884 9,485,807
Proceeds (payments) on line of credit, net (366,012)
Proceeds from issuance of notes, related party, net (428,652)
Proceeds (payments) of preferred stock (61,325)
Principal payments on debt, third party (750,000)
Proceeds from PPP loan 780,680
NET CASH (USED IN)/PROVIDED BY FINANCING ACTIVITIES 1,033,884 8,251,693
NET INCREASE / (DECREASE) IN CASH (3,837,431) 3,420,917
CASH, BEGINNING OF PERIOD 3,431,455 10,538
CASH, END OF PERIOD (405,976) 3,431,455
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 60,038
Taxes paid
Non-cash financing activities:    
Conversion of notes payable to common stock, related party 577,874
Right of use asset exchanged for lease liability 186,706 105,180
Change in right of use asset (70,608)  
Retired Stock Issuance 2,940
Conversion of preferred to common stock 109,948
Exercise of stock options 3,190 11,108
Exercise of warrants $ 17,314