XML 26 R8.htm IDEA: XBRL DOCUMENT v3.23.4
Consolidated Condensed 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 $ (1,767,583) $ (4,508,130) $ (6,177,784) $ (4,260,299)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:        
Depreciation 19,287 20,747 27,648 27,528
Amortization 20,606 2,783 5,118 3,310
Amortization of Debt Discount 669,148 821,154 1,090,387 604,595
Amortization of ROU Asset 37,035 33,848 46,020 40,947
Amortization of Note Issuance Costs 67,728 74,496
Amortization of Capitalized Services 690,173    
Stock-based Compensation 670,871    
Gain (Loss) on Debt Extinguishment 1,231,480 (120,683)
Change in Fair Value of Derivative Liabilities (95,324) 23,496 10,312
Derivative Expense 399,725 504,613 504,613
Change in Fair Value of Promissory Note (5,379,269)    
Inventory Reserve (139,946) 223,400 38,322
Changes in Operating Assets and Liabilities:        
Accounts Receivable (92,044) (48,679) 100,397 713,063
Prepaid and Other (1,512,578) 58,083 24,902 135,844
Inventory 60,205 (36,415) (52,936) 312,226
Accounts Payable and Accrued Liabilities (489,337) (36,199) 169,990 (844,670)
Accrued Interest 1,267,703 2,055,810 2,685,678 2,568,118
Reduction of Lease Liability (37,122) (34,271) (46,795) (39,820)
Deferred Compensation (100,000) 199,157 425,257 51,730
Net Cash Used in Operating Activities (4,479,242) (944,003) (1,009,980) (649,106)
CASH FLOWS FROM INVESTING ACTIVITIES        
Capitalization of Patents (29,220) (1,488) (33,063) (32,324)
Purchases of Property and Equipment (1,823) (3,068)
Acquisition of Intangibles (18,283) (27,070)
Net Cash Used in Investing Activities (49,326) (1,488) (60,133) (35,392)
CASH FLOWS FROM FINANCING ACTIVITIES        
Payment of Deferred Offering Costs (150,420) (68,629)
Net proceeds from IPO and Over-Allotment 6,454,325    
Proceeds from the exercise of warrants 1,131,771    
Proceeds from issuance of Common Stock 185,335    
Proceeds from Notes Payable 650,000 800,000 800,000
Proceeds from Notes Payable - Related Parties 305,000 305,000 683,226
Repayments on Notes Payable – Related Party     (72,000)
Repayment of Notes Payable (1,611,111)    
Advances from Related Parties 250,000 185,335
Repayment of Related Party Advances (250,000)    
Net Cash Provided by Financing Activities 6,474,565 1,290,335 1,221,706 611,226
Foreign Currency Translation Gain (Loss) 7,678 (20,850) (2,127) (3,031)
Change in Cash 1,953,675 323,994 149,466 (76,303)
Cash—Beginning of Period 264,865 115,399 115,399 191,702
Cash—End of Period 2,218,540 439,393 264,865 115,399
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION        
Cash paid During the Year for Interest     2,193
Cash paid During the Year for Income Taxes     1,000 750
NONCASH INVESTING/FINANCING ACTIVITIES        
Conversion of Debt into Common Stock 7,989,598 185,335
Conversion of Debt into Member Units     4,179,665
Conversion of Debt into Series A Preferred Stock 10,128,500    
Conversion of Series A Preferred Stock into Common Stock 270,460    
Common Stock Issued as Prepayment for Services 4,916,556    
Additions to ROU Assets for Lease Renewal 50,922    
Additions to Lease Liabilities for Lease Renewal 50,570    
Conversion of 60P LLC Member Units to Common Stock 4,979,365    
Right-of-use asset obtained in exchange for new operating lease liability     99,615
Debt Discount Recorded in Connection with Derivative Liabilities 650,000 1,105,000 $ 1,105,000
Stock Issued for Payment of Deferred Compensation 480,000    
Stock Issued for Acquisition of Intangibles 33,895    
Fair Value of Warrants Issued to Underwriters 301,416    
Reclassification of Liability-classified Warrants to Equity-classified $ 838,748