Annual report pursuant to Section 13 and 15(d)

Consolidated Statement of Cash Flows

v3.21.1
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash Flows from operating activities    
Net Income (Loss) $ 350,658 $ (889,888)
Adjustments to reconcile net loss to net cash used in operations:    
Amortization of Debt Discount 17,552 4,906
Depreciation expense 160 946
Net loss from equity method investment 83,791
Investment received in exchange for consulting services (1,000,000)
Unrealized (Gain) Loss on Investment (38,500) 43,000
Change in Operating Assets and Liabilities:    
Increase in Accounts Receivables 1,667
Decrease in Prepaid Expenses 4,325
Accounts Payable and Accrued Expenses 233,293 231,902
Accumulated losses of unconsolidated investees in excess of investment 94,510 38,068
Accounts Payable and Accrued Expenses, related party 120,000 120,000
Net Cash used in Operating activities (218,002) (365,608)
Cash Flows from Investing Activities    
Capital Contributions to Equity Method Investee (52,500)
Advances to a related-party (17,500) (17,500)
Net Cash used in Investing Activities (17,500) (70,000)
Cash Flow from Financing Activities    
Repayment of Notes Payable, related-party (3,631)
Proceeds from Note Payable 34,500 42,600
Proceeds from short term advances, related parties 197,450 378,600
Net Cash provided by financing activities 231,950 417,569
Net cash decrease for the year (3,552) (18,039)
Cash beginning of the year 9,184 27,223
Cash end of the year 5,632 9,184
Supplemental disclosure for Cash Flow Information    
Cash paid for income taxes
Cash paid for interest expense 3,508 5,125
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 Convertible Note to Convertible Note - Related Party 500,000
Debt Discount 64,983
Reclassification of accrued interest into principal $ 12,167