XML 94 R6.htm IDEA: XBRL DOCUMENT v3.24.4
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $ (1,089,953) $ (1,137,234) $ (1,447,769) $ (2,752,487)
Items to reconcile net loss to net cash used in operating activities:        
Amortization of debt discount 42,029 23,888 25,513 9,559
Shares issued for services 102,000 132,000    
Warrants issued for services 103,498 0    
Depreciation expense 8,227 8,228 11,001 5,515
Shares issued and to be issued for services     157,000 835,000
Shares issued in connection with convertible debt     0 2,000
Loss on inventory Write-down     (111,368) 0
Gain on debt forgiveness     0 (6,000)
Changes in operating assets and liabilities        
(Increase) / decrease in accounts receivable 0 25,202 25,202 (25,202)
(Increase) / decrease in inventory 5,041 34,873 258,569 (169,584)
(Increase) / decrease in prepaid expenses (22,265) 1,951 1,951 (1,951)
(Increase) / decrease in right of use assets 17,466 18,049 28,981 12,230
Increase in accounts payable - related party 79,161 147,625 443,391 95,574
Increase in accounts payable and accrued expenses 167,823 302,900 133,888 160,058
Net Cash Used in Operating Activities (586,973) (442,518) (473,641) (1,835,288)
CASH FLOWS FROM INVESTING ACTIVITIES        
Purchase of property and equipment     0 (55,000)
Net Cash Used in Investing Activities     0 (55,000)
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from convertible debt 0 295,000 330,000 0
Proceeds from notes payable 580,000 98,500 98,500 50,460
Repayments of notes payable (42,000) (75,447) (145,516) (34,645)
Bank overdraft 0 747 998  
Payments on financing leases (12,485) (8,275) (17,282) (29,336)
Proceeds from advances 61,500 50,000 125,000 90,000
Proceeds from sale of common stock and shares to be issued 0 73,000    
Proceeds from sale of stock     0 1,821,001
Proceeds from sale of common stock     73,000 0
Net Cash Provided by Financing Activities 587,015 433,525 464,700 1,897,480
Increase (Decrease) in Cash 42 (8,993) (8,941) 7,192
CASH AT BEGINNING OF PERIOD 52 8,993 8,993 1,801
CASH AT END OF PERIOD 94 0 52 8,993
Cash paid for:        
Interest Paid 6,580 16,799 27,707 12,842
Taxes 0 0 0 0
Non-Cash Investing and Financing Activities:        
Shares issued in conversion with convertible notes 491,786 45,000 55,000 0
Shares issued as debt issuance cost $ 5,000 $ 0 1,623 0
Shares issued and to be issued for payment of accounts payable     0 140,000
Recognition of lease asset and lease liability     $ 0 $ 121,301