XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES              
Net loss $ (246,815) $ (265,418) $ (193,963) $ (441,875) $ (592,987) $ (947,955) $ (1,229,753)
Adjustments to reconcile net loss to net cash provided by (used for) operating activities:              
Stock-based compensation         23,979 89,772  
Change in fair value of derivative liabilities         (1,096,092) (134,574)  
Initial derivative expense     572,415  
Discount amortization 168,056   38,661   246,494 365,814  
Income/loss from equity method investment 35,465     143,876  
Change in operating assets and liabilities:              
Accounts receivable         (300) 34  
Prepaid expenses         5,379  
Accounts payable, related party payables and accrued liabilities         652,897 482,005  
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES         (49,718) (139,525)  
CASH FLOWS FROM INVESTING ACTIVITIES              
Investment in equity affiliate         (400,000)  
Distributions from investment in equity affiliate         7,000  
CASH USED FOR INVESTING ACTIVITIES         (393,000)  
CASH FLOWS FROM FINANCING ACTIVITIES              
Proceeds from sale of stock-Preferred stock         430,000 150,000  
Proceeds from convertible notes         56,000  
Borrowed on debt         (50,000)  
Repayments on debt – related party         (10,082)  
Repayment on convertible promissory note         (11,125)  
Stock issued for cash         24,000  
CASH PROVIDED BY FINANCING ACTIVITIES         442,875 145,918  
Effect on Foreign Currency Exchange         (13,155)  
NET INCREASE (DECREASE) IN CASH         157 (6,762)  
CASH AT BEGINNING OF YEAR   $ 131   $ 7,130 131 7,130 7,130
CASH AT PERIOD END $ 288   $ 368   288 368 $ 131
NON-CASH TRANSACTIONS              
Conversion of AP to convertible notes payable         326,833  
Conversion of AP to LT notes payable         640,000  
Shares issued for conversion         363,048  
Initial Derivative Liability/Discount         326,833 73,594  
Reattribution of AOCI for disposal of foreign subsidiary         359,494  
Amendment to convertible note         341,861  
Settlement of derivative liability         $ 11,298