XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Cash Flows from Operating Activities      
Net Gain/(Loss) $ (579,157) $ 3,011 $ (983,121)
Adjustments to reconcile net loss to net cash used in operating activities      
Depreciation and amortization 549 (768)  
Warrants issued for services 16,000 0  
Non-cash compensation 0 0  
Change in fair value on derivative liability 84,908 (78,978)  
Loss on extinguishment of debt 0 0  
Gain on sale of asset 0 2,643  
Impairment of goodwill 0 0  
Changes in operating assets and liabilities      
Accounts receivable (29,604) 24,169  
Inventory 164,922 (50,558)  
Accrued interest receivable 0 0  
Deposits 0 (16,890)  
Accounts payable 23,170 68,153  
Accounts payable - related party 0 0  
Accrued liabilities (8,683) (54,767)  
Accrued interest payable 17,636 (7,822)  
Accrued interest payable - related party 0 3,400  
Net Cash used in Operating Activities (310,259) (108,408)  
Cash Flows from Investing Activities      
Purchase of fixed assets 0 (7,987)  
Cash received from sale of asset 0 0  
Purchase of note receivable 0 0  
Trademarks 0 0  
Payments of note receivable 0 0  
Cash flows provided by (used in) Investing Activities 0 (7,987)  
Cash Flows from Financing Activities      
Purchase of Hyperion/OP&M (32,617) 0  
Proceeds from issuance of common stock 0 (28,417)  
Proceeds from issuance of convertible debt 167,819 202,000  
Payments for repayment of convertible debt 110,535 (167,000)  
Proceeds from issuance of noted payable 136,705 0  
Payments for repayment of notes payable 75,370 0  
Proceeds from issuance of noted payable - related party 0 (20,000)  
Net Cash provided by Financing Activities 457,812 (13,417)  
Increase (decrease) in cash 147,553 (129,812)  
Cash at beginning of period 65,651 222,098 222,098
Cash at end of period $ 213,204 $ 92,286 $ 65,651