XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:    
Net (loss) income $ (1,393,356) $ 8,176,871
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Change in reserve for supplier advances for purchases 20,900 26,410
Bad debt expense - related party 105,465 71,796
Gain on sale of equipment (39,667)
(Gain) loss on settlement of debt (8,150) 153,172
Depreciation 18,188 22,682
Stock-based compensation 20,500
Stock-based loan modification cost 10,575
Amortization of convertible notes receivable discount (3,031) (16,215)
Change in fair value of convertible notes and derivatives 187,829 (11,023,290)
Amortization of loan discount 142,639 537,425
Amortization of operating lease right-of-use assets 77,429 93,810
Changes in operating assets and liabilities:    
Decrease (increase) in accounts receivable (769) 24,334
Increase in inventory (40,278) 25,733
Increase in other receivable (47,363) (15,000)
Decrease (increase) in prepaid expenses and other current assets 11,752 (23,410)
Increase (decrease) in accounts payable 35,590 54,996
Increase in accrued expenses 222,470 826,557
Increase in accrued payroll due to officers 160,000 160,000
Increase in deferred revenue - related party 51,816 181,515
Increase (decrease) in accrued interest to related parties 23,337 6,780
Decrease in operating lease obligations (74,837) (77,673)
Net cash used in operating activities (550,036) (762,432)
Cash flows from investing activities:    
Sale of Stemsation stock 33,516
Convertible notes receivable advances (12,310) (16,451)
Convertible notes receivable repayments 12,500 101,750
Proceeds from sale of equipment 83,649
Acquisition of equipment (57,993)
Net cash provided by investing activities: 117,355 27,306
Cash flows from financing activities:    
Loans from officer 599,500 103,385
Repayment of officer loans (162,100) (267,500)
Proceeds from convertible notes 127,250 760,000
Repayment of convertible notes (46,716) (114,920)
Advances from other notes payable 182,200 464,852
Repayments of other notes payable (267,453) (301,601)
Net cash provided by financing activities 432,681 644,216
Net change in cash (90,910)
Cash - beginning of period 90,910
Cash - end of period
Supplemental Cash Flow Information:    
Cash paid for interest 87,424 84,460
Cash paid for income taxes
Non Cash Financing and Investing:    
Common stock issued in settlement of notes 276,752
Common stock issued for debt modification and penalty 10,575
Common stock issued for conversion of debt 2,500 36,000
Warrants issued with Debt--Debt discount 100,000
Increase in right-of-use assets and operating lease liabilities due to lease renewal 251,951
Stemsation shares awarded but not yet issued in settlement of convertible notes receivable 160,084
Stemsation shares received in settlement of convertible notes receivable 103,916
Reclassification of other receivable to convertible notes receivable $ 42,363 $ 21,000