XML 17 R7.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,225,334) $ (2,673,346)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:    
Amortization of debt discounts 292,404 157,446
Accretion of premium on convertible notes 182,385 258,557
Bad debt expense 29,472
Depreciation and intangibles amortization 1,461 8,931
Share-based compensation expense 69,108
Share issued for conversion fees 18,705 9,884
Fee notes issued to service providers 156,000 196,000
Gains on debt extinguishment and settlements (156,447) (370,075)
Loss on derivative, change in fair market value 8,710
Gain on extinguishment of accounts payable (531,231)
Write-off of impaired intangible 35,719
Non-cash rent expense (357) (336)
Changes in Assets and Liabilities:    
Accounts receivable 251,870 (291,565)
Inventory (85,140) (31,080)
Prepaid expenses and other assets 4,663 24,219
Accounts payable and accrued expenses 1,555,271 961,654
Settlement payable (133,114) (7,958)
NET CASH USED IN OPERATING ACTIVITIES (639,392) (1,644,132)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment (1,542)
NET CASH USED IN INVESTING ACTIVITIES (1,542)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of shares 99,333 699,589
Proceeds from line of credit 35,000
Net proceeds from loans and notes payable 375,750 390,000
Repayments of loans and notes payable (152,617) (232,763)
Net proceeds from convertible notes payable 44,000 101,250
Repayments of convertible notes (122,766)
Net proceeds from notes payable, related party 230,132 125,000
Repayments on notes payable, related party (138,607) (110,860)
Repayments on note payable - seller (3,000)
Repayments of line of credit (4,885)
NET CASH PROVIDED BY FINANCING ACTIVITIES 489,991 844,565
NET DECREASE IN CASH (150,943) (799,567)
CASH AT BEGINNING OF YEAR 186,386 985,953
CASH AT END OF YEAR 35,443 186,386
Cash paid for:    
Interest 30,059 37,551
Income Tax
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Issuance of common stock for conversion of convertible notes and accrued interest 95,388 393,245
Issuance of common stock for conversion of Series B preferred stock and dividends 26,890
Reclassification of debt premium upon conversion of convertible debt 90,000 222,420
Debt discount 80,650 65,500
Right-of-use asset and lease liability pursuant to ASC 842 140,561
Value of Series C preferred stock in connection with an Exchange Agreement 336,000
Assignment of convertible note including accrued interest by related party 8,819,069
Deemed dividend to adjust temporary equity to redemption value 570,632
Issuance of convertible preferred stock charged to debt discounts 101,368
Dividends on convertible preferred stock 145,983 13,440
Warrants for common stock issued 200,387
Cancellation of common stock for potential legal settlement (119,670)
Issuance of convertible note for accounts payable 4,000
Issuance of convertible note for prepaid legal expense 15,000
Exchange of convertible notes into non-convertible notes $ 135,000