XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:        
Net loss $ (6,251,412) $ (2,024,039) $ (7,134,957) $ (1,870,675)
Adjustments to reconcile net loss to net cash used in operating activities        
Depreciation and amortization 116,807 171,098 96,922 86,501
Reclassification of Organipure capital contribution (1,000) 0    
Amortization of discount and shares issued with related party convertible notes     0 180,296
Write down of fixed assets and trademarks to net realizable value     1,721,663 0
Non-cash warrant valuation expense 76,249 437,375 437,375 178,317
Reserving of related party loans 1,464,475 0 1,470,522 0
Elimination of loss from equity investment 28,619 0    
Gain on conversion of notes payable     30,654 0
Stock based compensation for services 320,400 100,000 248,103 100,000
Gain on disposal of assets 0 10,690 10,690 0
Changes in operating assets and liabilities, net of acquisitions:        
Trade receivables, net 323,075 159,525 (87,023) (155,878)
Accounts receivable, related parties 5,100 (16,481) 132,197 (137,297)
Prepaid expenses and other current assets (156,265) (202,813)    
Prepaid expenses (701,332) 0 225,715 (701,114)
Right of use asset and liability     1,028 0
Inventories 264,619 599,572 (446,196) (106,237)
Accounts payable 329,427 253,039 315,149 26,972
Accounts payable, related parties 44,582 (86,658) (119,574) 261,588
Accrued liabilities 373,267 14,468 17,485 35,144
Customer deposits (32,134) (1,115,266)    
Deferred revenues     (1,290,229) 1,371,422
Right of use assets and liabilities (1,314) 0    
Net cash used in operating activities (4,972,225) (3,217,684) (4,370,476) (730,961)
Cash flows from investing activities:        
Purchases of property, plant and equipment (163,184) (169,398) (103,868) (79,963)
Proceeds from disposal of equipment 0 40,000 40,000 0
Franchise fees and licenses related to joint venture 0 (152,609)    
Net cash (used in) investing activities (163,184) (282,007) (63,868) (79,963)
Cash flows from financing activities:        
Line of Credit 100,000      
Equipment loan repayment 0 (300,000) (300,900) 0
Proceeds from (repayments on) Long Term Loan     0 83,328
Advances from / (repayments to) related parties     (1,480,122) (17,000)
Proceeds from short-term promissory note, related parties 0 50,000 50,000 650,000
Long term loan repayment (5,597) 0    
Proceeds from Joint Venture     50,000 0
Loans to related parties (1,750,649) (70,379)    
Proceeds from the sale of common stock 7,245,000 6,468,000 6,416,000 1,300,000
Repayment of short term note payable (50,000)      
Equity investment in related party (300,000) 0    
Offering costs paid in connection with sale of common stock (634,600) (607,713) (685,772) (272,435)
Net cash provided by financing activities 4,604,154 5,539,908 4,049,206 1,743,893
Increase in cash and cash equivalents (531,255) 2,040,217 (385,138) 932,969
Cash and cash equivalents at beginning of period 548,331 933,469 933,469 500
Cash and cash equivalents at end of period 17,076 2,973,686 548,331 933,469
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:        
Cash Paid for Interest 6,762 0 0 0
Cash Paid for Taxes $ 132 $ 3,635 $ 3,474 $ 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Conversion of convertible notes payable and accrued interest to common stock 146,940 56,592 56,592 535,054
Warrants issued with convertible notes     $ 437,375 $ 149,831
Acquisition of machinery and trademarks with shares     4,000,000  
Capital contribution by JV partner in exchange for shares in exchange for equity in JV entity     50,000  
Conversion of convertible preference shares and accrued dividend with common shares     0 4,395,836
Warrants recorded as prepaid and other assets $ 374,453 $ 437,375    
Dividend on preferred stock recorded against additional paid in capital     0 757,479
Conversion of accounts payable to common stock     91,864 525,000
Marketing services paid with shares 320,400 100,000    
Payment of equipment loan with common shares     $ 1,213,335 0
Accounts payable paid with shares $ 0 $ 100,000    
Reduction of notes payable through products and services provided       $ 17,319
Equipment paid with promissory note $ 1,724,000      
Equity interest in affiliated entity paid with promissory note 1,476,000      
Equipment loan paid with shares   1,182,681    
Payment for equipment and intangible assets with shares   4,000,000