XML 26 R6.htm IDEA: XBRL DOCUMENT v3.23.3
CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended 24 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2022
Cash Flows from Operating Activities              
Net Income/(Loss) $ (1,267,235) $ (859,326) $ (1,846,392) $ (856,315) $ (983,121) $ (1,987,122)  
Adjustments to reconcile net loss to net cash              
Depreciation and amortization     1,098 (219) 878 5,100  
Warrants issued for services     1,148,857 422,300 402,100 608,836  
Change in fair value on derivative liability     71,058 141,839 9,484 85,325  
Loan origination fees     68,888 0 35,400 0  
Changes in operating assets and liabilities              
Accounts receivable     (9,106)   27,547 (120,066)  
Inventory     354,503 33,148 138,838 459,717  
Cost in acquisition of Hyperion/OP&M     (65,617) 88,877      
Right of use asset, net     (100,623) 0      
Deposits     0 (16,890) (16,890) 0  
Notes receivable     (34,500) 0      
Accounts payable     21,011 76,874 54,048 (27,569)  
Accrued liabilities     (65,883) 0 35,291 50,210  
Accrued interest payable     18,555 (51,479) 8,337 10,671  
Accrued interest payable - related party     0 1,633 (14,118) 13,600  
Lease liability - current     56,139 2,913      
Lease liability - long-term     47,409 0      
Net Cash used in Operating Activities     (403,493) (157,319) (352,578) (901,298)  
Cost in acquisition of Hyperion/OP&M         (53,015) 0  
Gain on sale of asset     0 (2,643) 2,643 0  
Cash Flows from Investing Activities              
Purchase of fixed assets     0 (7,987) (7,987) 0  
Gain on sale of asset     0 2,643 (2,643) 0  
Cash flows provided by (used in) Investing Activities     0 (5,344) (7,987) (96,004)  
Trademarks         0 (96,004)  
Cash Flows from Financing Activities              
Proceeds from issuance of common stock     0 (65,617) (11,386) 995,199  
Proceeds from issuance of convertible debt     350,000 539,000 323,600 165,000  
Payments for repayment of convertible debt     (110,535) (203,413)      
Proceeds from issuance of noted payable     431,000 0 380,000 0  
Payments for repayment of notes payable     (309,011) 0 (124,630) 0  
Payments for repayment of noted payable - related party     0 (170,000)      
Loan origination fees     68,888 0 35,400 0  
Net Cash provided by Financing Activities     430,342 99,970 204,119 1,160,199  
Payments for repayment of convertible debt         (193,465) 0  
Payments for repayment of notes payable - related party         (170,000) 0  
Increase (decrease) in cash     26,850 (62,693) (156,447) 162,897  
Cash at beginning of period     65,651 222,098 222,098 59,201 $ 59,201
Cash at end of period $ 92,501 $ 159,405 $ 92,501 $ 159,405 65,651 222,098 $ 65,651
Supplemental disclosures of non-cash investing and financing Activities              
Fair value of derivative and warrant liabilities from issuance of convertible note         $ 102,011 $ 92,527