XML 14 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2023
Dec. 31, 2022
Current assets    
Cash $ 21,452 $ 85,804
Accounts receivable 0 7,219
Prepaid expenses 5,000 0
Total current assets 26,452 93,023
Other non-current assets    
Right to use asset 203,477 98,625
Trademarks 11,914 11,914
Other assets 13,947 3,410
Total other non-current assets 229,338 113,949
Total assets 255,790 206,972
Current liabilities    
Accounts payable and accrued liabilities 1,444,983 1,061,089
Accounts payable and accrued liabilities - related party 0 150,771
Lease liability 64,199 51,223
Accrued interest payable - related party 477,948 202,066
Promissory notes - royalty agreements liabilities 417,500 0
Notes payable - related party 119,450 19,450
Notes payable, net of debt discount 1,030,000 572,262
Convertible notes payable, net of debt discount 1,008,980 911,249
Convertible notes payable - related party 2,840,623 500,000
Total current liabilities 7,403,683 3,468,110
Long-term liabilities    
Lease liability - long-term 144,702 44,520
Notes payable - long term, net of debt discount 0 124,141
Notes payable - related party, non-current 247,500 182,500
Convertible notes payable, net of debt discount, non-current 0 292,040
Convertible notes payable - related party, non-current 0 1,628,930
Total long-term liabilities 392,202 2,272,131
Total liabilities 7,795,885 5,740,241
Commitments and Contingencies (Note 7) 0 0
Stockholders' deficit    
Common stock, $0.001 par value, 150,000,000 shares authorized, 38,773,230 and 20,367,477 shares issued and outstanding as of December 31, 2023 and 2022, respectively 38,773 20,367
Additional paid in capital 57,802,509 54,346,136
Subscriptions payable 1,534,480 4,865,611
Accumulated deficit (66,915,867) (64,765,393)
Total stockholders' deficit (7,540,095) (5,533,269)
Total liabilities and stockholders' deficit 255,790 206,972
Series B Preferred Stock [Member]    
Stockholders' deficit    
Series B Preferred stock, $0.001 par value, 10,000 shares authorized, 10,000 shares issued and outstanding $ 10 $ 10