XML 16 R6.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flows from Operating Activities    
Net loss $ (4,195,265) $ (1,392,683)
Adjustments to reconcile net loss to net cash used in operating activities:    
Shares issued for services provided 3,033,400 218,002
Amortization of debt discount 292,470 31,482
Change in fair value of derivative liabilities (41,859) 42,372
(Gain) loss on debt extinguishment (102,579) 0
Financing cost 0 225,952
Write-off of note receivable and investments 21,500 65,000
Impairment of inventory 72,853 0
Changes in operating assets and liabilities:    
Accounts receivable 3,600 (3,600)
Inventory 0 (16,028)
Prepaids & other current assets (15,583) 3,648
Accounts payable and accrued liabilities 172,264 229,019
Accrued interest 48,500 5,087
Net cash used in operating activities (710,699) (591,749)
Cash Flows from Investing Activities    
Investment in operating companies 0 (65,000)
Investment in note receivable 0 (21,500)
Net cash used in investing activities 0 (86,500)
Cash Flows from Financing Activities    
Increase in note payable to shareholder 270,000 20,000
Proceeds from convertible notes 419,500 175,000
Repayment of convertible notes (316,893) 0
Proceeds from sale of common stock 315,933 412,500
Net cash provided by financing activities 688,540 607,500
Net increase (decrease) in cash (22,159) (70,749)
Cash, beginning of period 48,941 105,065
Cash, end of period 26,782 34,316
Supplemental disclosures of cash items    
Interest paid 0 0
Income tax paid 0 0
Supplemental schedule of non-cash investing and financing activities    
Discount on convertible notes payable from derivative liability 123,280 $ 0
Conversion of loans and accrued interest into common stock $ 79,577