XML 19 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Operating Activities:    
Net loss $ (1,651,635) $ (2,944,320)
Adjustments to reconcile net loss to net cash used in operating activities:    
Warrants issued for services 0 4,756
Stock issued for services 0 1,950
Loss on settlement 4,135 0
Non-cash interest expense 399,838 463,023
Change in fair value of derivative liability 119,877 737,182
Amortization of debt discount 0 671,933
Forgiveness of PPP Loan 0 (52,963)
Depreciation expense 14,890 14,890
Changes in operating assets and liabilities:    
Inventory (15,169) (73,946)
Prepaid expenses and other current assets 0 (181,473)
Accounts payable 197,247 (106,029)
Accrued interest payable 246,631 190,403
Accrued liabilities - related party 63,640 (208,549)
Accrued payroll taxes 43,097 152,965
Net cash from operating activities (577,449) (1,330,178)
Investing Activities:    
Intangible assets (30,355) (24,921)
Net cash from investing activities (30,355) (24,921)
Financing Activities:    
Proceeds from debt 547,550 1,632,000
Payments on debt (11,087) 0
Proceeds from sale of common stock 0 25,000
Net cash from financing activities 536,463 1,657,000
Net (decrease) increase in cash (71,341) 301,901
Cash, beginning of period 72,391 33
Cash, end of period 1,050 301,934
Cash paid for:    
Interest 13,998 34,745
Income taxes 0 0
Non-cash investing and financing activities:    
Debt and interest settled for common stock 1,028,284 2,397,885
Stock and warrants issued with debt 25,050 567,133
Derivative liability offset by debt discount $ 271,449 $ 592,074