Annual report pursuant to Section 13 and 15(d)

Consolidated Statement of Cash Flows

v3.20.1
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Cash Flows from operating activities    
Net Loss $ (889,888) $ (592,963)
Adjustments to reconcile net loss to net cash used in operations:    
Amortization of Debt Discount 4,906 4,500
Depreciation expense 946 3,536
Net loss from equity method investment 83,791
Unrealized (gain) loss on Investment 43,000 (140,000)
Change in Operating Assets and Liabilities:    
Increase in Accounts Receivables 1,667 (1,667)
Accounts Payable and Accrued Expenses 231,902 186,325
Accumulated losses of unconsolidated investees in excess of investment 38,068
Accounts Payable and Accrued Expenses, related party 120,000 120,000
Net Cash used in Operating activities (365,608) (420,269)
Cash Flows from Investing Activities    
Due from Related Party (31,291)
Capital Contributions to Equity Method Investee (52,500)
Advances to a Related Party (17,500)
Purchase of intangible assets (4,172)
Net Cash used in Investing Activities (70,000) (35,463)
Cash Flow from Financing Activities    
Proceeds from Notes Payable, related-party 42,600 90,500
Proceeds from short term advances, related parties 378,600 380,850
Repayment of Notes Payable - Related Party (3,631) (250)
Proceeds from non-controlling interest 4,500
Net Cash provided by financing activities 417,569 475,600
Net cash increase (decrease) for the year (18,039) 19,868
Cash beginning of the Year 27,223 7,355
Cash end of the Year 9,184 27,223
Supplemental disclosure for Cash Flow Information    
Cash paid for income taxes
Cash paid for interest expense 5,125 3,700
Supplemental disclosure for Non Cash investing and financing activities:    
Reclassification of due to Related Party to capital contribution to equity method investment 31,291
Reclassification of accrued interest into principal 12,167
Reclassification of Convertible Note to Convertible Note - Related Party 500,000
Debt Discount $ 64,983