XML 24 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,393,586) $ (1,447,769)
Items to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 48,750 25,513
Shares issued for services 1,059,257 157,000
Loss on invetnroy writedown 30,802 (111,368)
Warrants issued for services 103,498 0
Depreciation expense 10,969 11,001
Changes in operating assets and liabilities    
(Increase) / decrease in accounts receivable 0 25,202
(Increase) / decrease in inventory 0 258,569
(Increase) / decrease in prepaid expenses (14,069) 1,951
(Increase) / decrease in right of use assets 23,325 28,981
Increase in accounts payable - related party 297,826 443,391
Increase in accounts payable and accrued expenses 128,637 133,888
Net Cash Used in Operating Activities (704,591) (473,641)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from convertible debt 717,059 330,000
Proceeds from notes payable 0 98,500
Repayments of notes payable (51,500) (145,516)
Bank overdraft 0 998
Payments on financing leases (13,520) (17,282)
Proceeds from advances 52,500 125,000
Proceeds from sale of common stock and shares to be issued 0 73,000
Net Cash Provided by Financing Activities 704,539 464,700
Decrease in Cash (52) (8,941)
CASH AT BEGINNING OF YEAR 52 8,993
CASH AT END OF YEAR 0 52
Cash paid for:    
Interest Paid 2,357 27,707
Taxes 0 0
Non-Cash Investing and Financing Activities:    
Shares issued in conversion with convertible notes 601,786 55,000
Accounts payable in exchange for common stock payable 500,000 0
Convertible notes payable in exchange for common stock payable 172,481 0
Advances and accrued interest exchanged for convertible notes payable 442,417 0
Shares issued as debt issuance cost 5,000 1,623
Shares issued for conversion of Accounts Payable 163,000 0
Retirement of preferred stock $ 2,500 $ 0