Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.22.2.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOW FROM OPERATING ACTIVITES:    
Net Income (loss) $ (2,325,074) $ 543,286
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Common stock payable for services 54,166 100,000
Warrants for services 12,455  
Contributed services 214,243 46,800
Gain on forgiveness of debt 0 (37,580)
Non-cash lease expense   (1,361)
Non-cash asset writeoff 3,500  
Changes in Operating Assets and Liabilities:    
Accounts receivable, related party (128,543) (31,021)
Prepaids & other assets (713,103) 18,744
Accounts payable 385,000 19,629
Accrued expenses, related party 122,571 6,346
Accrued liabilities 537,545 927
Net Cash Provided by (Used in) Operating Activities (1,837,240) 665,770
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of intangibles (20,000)  
Notes receivable, related party (95,640) 0
Net Cash Used in Investing Activities (115,640) 0
CASH FLOWS FROM FINANCING ACTIVITIES:    
Advances / loans from related parties 1,447,272 320,568
Repayment of advances from related parties (516,973) (185,441)
Borrowings on notes payable 80,291 0
Payments on notes payable (26,469) (32,329)
Proceeds from common stock to be issued 600,000 0
Repurchases of common stock (65,700) 0
Net Cash Provided by Financing Activities 1,518,421 102,798
Net Increase (Decrease) in Cash (434,459) 768,568
Cash at Beginning of Period 773,322 4,754
Cash at End of Period 338,863 773,322
Cash paid during the year for:    
Interest 33,380 33,027
Income taxes 0 0
Supplemental non-cash disclosure:    
Treasury stock payable 328,500 0
Lease termination $ 0 $ 54,777