Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (8,107,662) $ (2,763,375)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation expense 292,102 269,926
Amortization of intangible asset 25,000 25,000
Amortization of right of use asset 32,963 28,073
Amortization of debt discount, net 1,425,365 956,554
Stock-based compensation in connection with restricted stock awards 2,481,071 830,900
Stock-based compensation in connection with options granted 1,277,353 74,000
Gain on debt extinguishment (20,832) (269,261)
Changes in operating assets and liabilities:    
Accounts receivable (172,805) 67,322
Inventory (658,274) 4,876
Unbilled revenue (24,866) 495
Prepaid expense (145,151) 16,812
VAT receivable (491,417)
Other current assets (20,627) 68,874
Operating lease liabilities (32,936) (28,158)
Accounts payable and accrued liabilities 10,741 (111,616)
Provision for income taxes 37,824 (2,899)
Contract liabilities 61 (4,503)
Net cash used in operating activities (4,092,090) (836,980)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (229,307) (34,903)
Net cash used in investing activities (229,307) (34,903)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from (repayments to) related party, net (66,752) 50,989
Proceeds from (repayments to) note payable Coronavirus loans (28,195) 362,457
Proceeds from exercise of options 5,000
Proceeds from common stock offering 12,661,984
Proceeds from common over-allotment 1,983,269
Proceeds from warrants over-allotment 4,320
Proceeds from exercise of warrant 4,629,539
Proceeds from December offering 1,400,000
Proceeds from (repayments to) convertible notes payable 350,000 1,177,000
(Repayments to) proceeds from line of credit (121,848) (24,483)
Net cash provided by financing activities 20,817,317 1,565,963
Effect of exchange rate on cash 43,296 (40,680)
Net increase in cash 16,539,216 653,400
Cash beginning of year 728,762 75,362
Cash end of year 17,267,978 728,762
Cash paid during the period for    
Interest 143,234
Income tax 38,615
NON-CASH FINANCING AND INVESTING ACTIVITIES DURING THE YEAR    
Beneficial conversion feature on convertible debt 340,420 1,136,901
Issuance common stock from convertible debt $ 1,644,267 $ 687,734