XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (3,180,646) $ (2,616,601)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation 48,775 21,860
Amortization of right of use asset, facilities 17,673
Amortization of beneficial conversion feature and loan fees 23,554 3,864
Amortization of unearned compensation 246,453 264,348
Common stock issued for services 539,273 202,522
Common stock issued in payment of a vessel rental 6,700
Common stock issued for a charitable contribution 7,200
Financing fees on debt 4,595 1,400
Loss on extinguishment of debt 24,354 43,950
Loss on disposal of asset 85,000
Decrease (increase) in:    
Prepaid expenses and deposits (15,041) 3,000
Increase (decrease) in:    
Accounts payable and accrued expenses (18,726) 1,463
Operating lease liability (17,852)
Net cash used by operating activities (2,313,688) (1,989,194)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property, plant and equipment (145)
Net cash used in investing activities (145)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from the issuance of common stock 2,046,702 2,055,447
Proceeds from the issuance of convertible notes payable 120,000 50,000
Proceeds from the issuance of convertible notes payable, related party 40,000
Proceeds from the issuance of notes payable 500,000
Proceeds from the issuance of notes payable, related party 105,000 5,000
Payments on convertible notes payable, related party (10,000)
Payments on notes payable, related party (5,000)
Payments on notes payable (6,000) (50,000)
Payments to shareholders (2,400) (500)
Finance lease liability (20,756)
Net cash provided by financing activities 2,742,546 2,084,947
NET INCREASE IN CASH 428,858 95,608
CASH, BEGINNING OF PERIOD 177,409 81,801
CASH, END OF PERIOD 606,267 177,409
Supplemental disclosure of cash flow information    
Cash paid for interest expense 15,314
Cash paid for income taxes
Non-cash operating and financing activities:    
Financing lease liabilities and right of use asset 142,936
Facilities lease liabilities and right of use asset 37,502
Convertible debt and accrued interest converted to common stock $ 40,837 $ 73,117