XML 15 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities    
Net loss $ (19,869,710) $ (6,311,640)
Net loss from discontinued operations (648,299) (351,926)
Net loss from continuing operations (19,221,411) (5,959,714)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 5,000 316,050
Depreciation and amortization 215,717 289,232
(Gain) loss on sale of assets (8,400) 640
Gain on forgiveness of loan 0 (15,600)
Loss on forgiveness of notes receivable 0 2,094
Gain on extinguishment of debt (43,477) (209,258)
Financing expense 0 136,170
Amortization of debt discount 2,180,665 665,080
Initial derivative expense 478,090 45,485
Loss on fair value of compound embedded derivative 12,980,720 421,836
Changes in operating assets & liabilities    
Prepaid expenses 47,987 (57,012)
Accounts payable and accrued liabilities 1,107,577 147,964
Related party advances (2,800) 1,800
Deferred revenue (96,546) (54,768)
Net cash used in operating activities of continuing operations (2,356,879) (4,270,001)
Net cash used in operating activities of discontinued operations (429,572) (291,879)
Net cash used in operating activities (2,786,451) (4,561,880)
Cash Flows from Investing Activities    
Capital expenditures (24,456) (412,892)
Net cash used in investing activities of continuing operations (24,456) (412,892)
Net cash provided (used) in investing activities of discontinued operations 87,869 (165,000)
Net cash provided (used) in investing activities 63,413 (577,892)
Cash Flows from Financing Activities    
Proceeds from notes payable 1,326,448 150,000
Proceeds from convertible notes payable 1,465,602 4,178,506
Repayments of convertible notes payable (108,371) (432,363)
Repayments of notes payable 0 (19,653)
Stock repurchases (74,700)
Issuance of common stock 0 1,225,000
Net cash provided by financing activities of continuing operations 2,683,679 5,026,790
Net cash provided by financing activities of discontinued operations
Net cash provided by financing activities 2,683,679 5,026,790
Decrease in Cash (39,359) (112,982)
Cash at beginning of period 39,623 122,176
Cash and cash equivalents at end of period 264 9,194
Less: cash and cash equivalents classified as discontinued operations 0 0
Cash and cash equivalents at end of period from continuing operations 264 9,194
Supplemental Cash Flow Information    
Cash paid for interest 114,651 9,534
Cash paid for income taxes 0 0
Non-cash investing and financing activities:    
Conversion of note payable and accrued interest to common stock 654,348 242,400
Initial recognition of derivative liability as debt discount 478,090 1,044,001
Net assets disposed of $ 87,869 $ 0