XML 14 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Operating activities              
Net loss $ (1,084,752) $ (1,718,285) $ 1,182,709 $ (2,389,230) $ (2,803,037) $ (1,206,521)  
Adjustments to reconcile net loss to net cash used in operations              
Stock based compensation         535,000 241,500  
Warrants issued for services         209,713  
Warrants issued for service - related party         13,981  
Amortization of debt discount         352,692  
Amortization of operating lease - right-of-use asset         28,769  
Depreciation and amortization expense         2,314  
Change in fair value of derivative liabilities         16,825 331,539  
Derivative expense 182,694     194,887  
Gain on debt extinguishment (derivative liabilities - convertible debt)     (100,693)  
Loss on debt extinguishment         205,691  
Change in fair value of marketable equity securities         579,036  
Gain on debt forgiveness   (11,593)   (11,593)  
Increase (decrease) in              
Accounts receivable         (625,304) (39,062)  
Inventory         727,473 (231,614)  
Prepaids and other         (8,518) (130,013)  
Accounts payable and accrued expenses         113,830 (221)  
Customer deposits         127,158  
Deferred revenue         (26,397)  
Operating lease liability         (23,807)  
Net cash used in operating activities         (607,545) (918,827)  
Investing activities              
Cash acquired in acquisition of Smart Solutions Technologies, Inc.         218,640  
Proceeds from sales of securities - net of purchases         (42,000)  
Advance - loan receivable - related party         (3,264)  
Net cash provided by investing activities         173,376  
Financing investing              
Proceeds from loans payable         266,000 188,834  
Proceeds from loans payable - related party          
Proceeds from issuance of convertible notes         353,750  
Proceeds from issuance of convertible note - related party         195,000  
Repayment of loan receivable         (25,000)  
Repayments of notes payable - government - SBA         (150,000)  
Repayments of loans payable - related parties         (213,678)  
Repayment of loan payable         (61,392)  
Repayment of notes payable         (516,234)  
Repayment of convertible note - related party         (32,245)  
Proceeds from draw downs on accounts receivable credit facility         3,774,456  
Repayment on accounts receivable credit facility         (3,042,024)  
Proceeds from issuance of Class A preferred stock         275,000  
Proceeds from issuance of common stock         500,000  
Net cash provided by financing activities         573,633 938,834  
Net increase (decrease) in cash         139,464 20,007  
Cash - beginning of period   $ 94,224   $ 12,069 94,224 12,069 $ 12,069
Cash - end of period $ 233,688   $ 32,076   233,688 32,076 $ 94,224
Supplemental disclosure of cash flow information              
Cash paid for interest          
Cash paid for income tax          
Supplemental disclosure of non-cash investing and financing activities              
Right-of-use asset obtained in exchange for new operating lease liability         345,229  
Acquisition of SST in exchange for Class B preferred stock         700,000  
Conversion of accrued interest to note         16,206    
Debt discount recorded in connection with derivative liability         166,850  
Issuance of stock in conversion of debt and accrued interest         104,368 563,643  
Conversion of Class B preferred stock into common stock         6  
Reclassification of financial instruments that ceased to be derivative liabilities (notes and warrants)         $ 425,000