XML 72 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (3,896,719) $ (3,180,646)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation 29,162 48,775
Amortization of right of use asset, finance 28,180 (0)
Amortization of right of use asset, facilities 18,549 17,673
Amortization of beneficial conversion feature and loan fees 130,520 23,554
Amortization of unearned compensation 246,453
Common stock issued for services 369,404 539,273
Common stock issued for a charitable contribution 7,200
Common stock issued in payment of a vessel rental 30,000 6,700
Common stock issued as equity kicker 48,134
Stock issued for loan extension 52,000
Loss on extinguishment of debt 196,463 24,354
Gain on disposal of assets (8,520)
Financing fees on debt 4,595
Decrease (increase) in:    
Prepaid expenses and deposits 16,707 15,041
Increase (decrease) in:    
Accounts payable and accrued expenses 135,681 (18,726)
Operating lease liability (18,481) (17,852)
Net cash used by operating activities (2,868,920) (2,313,688)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property, plant and equipment (58,406)
Net cash used in investing activities (58,406)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from the issuance of common stock 1,804,166 2,046,702
Proceeds from the issuance of convertible notes payable 150,000 120,000
Proceeds from the issuance of notes payable 500,000 500,000
Proceeds from the issuance of notes payable, related party 15,000 105,000
Finance lease liability (24,411) (20,756)
Payments on notes payable, in default (100,000)
Payments on notes payable (6,000)
Payments to shareholders (2,400)
Net cash provided by financing activities 2,344,755 2,742,546
NET (DECREASE) INCREASE IN CASH (582,571) 428,858
CASH, BEGINNING OF PERIOD 606,267 177,409
CASH, END OF PERIOD 23,696 606,267
Supplemental disclosure of cash flow information    
Cash paid for interest expense 51,847 15,314
Cash paid for income taxes
Non-cash operating and financing activities:    
Principal and accrued interest converted to common stock 274,970 40,837
Accrued interest converted to common stock 44,804
Financing lease liabilities and right of use asset 142,936
Facilities lease liabilities and right of use asset 37,502
Stock issued to settle accounts payable $ 36,663 $ 28,949