XML 20 R7.htm IDEA: XBRL DOCUMENT v3.24.1.u1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss from continuing operations $ (11,963,372) $ (8,276,696)
Adjustments to reconcile net loss to net cash used in operating activities:    
Impairment of assets 132,000 0
Depreciation 0 8,916
Amortization of right-to-use asset 0 80,379
Penalties on notes payable 1,027,778 0
Incentive on conversion of Stock 75,000 0
Incentive on conversion of debt 7,644,077 0
Financing cost - waiver fee shares 0 565,431
Gain on waiver fee shares 0 (198,273)
Loss on commitment shares 119,370 34,707
(Gain) loss on conversion of accrued salary 25,000 (15,032)
Gain on forgiveness of notes payable (205,459) 0
(Gain) loss on revaluation of derivative liabilities 85,773 687,178
Loss on settlement of accounts payable 24,895 88,235
Loss on legal settlement 18,759 0
Share-based compensation 904,540 451,215
Changes in assets and liabilities:    
Prepaid expenses 51,632 165,671
Accounts payable and accrued liabilities 1,491,390 2,489,404
Operating lease liability, net (38,948) (44,033)
Other current liabilities 25,000 (73,286)
Net cash provided by operating activities – continuing operations (61,119) (1,102,415)
Net cash used in operating activities – discontinued operations (698,611) (4,071,425)
Net cash used in operating activities (759,730) (5,173,840)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for acquisition of fixed assets and construction in progress 0 (15,709)
Net cash used in investing activities – continuing operations 0 (15,709)
Net cash used in investing activities – discontinued operations 0 (1,733,117)
Net cash used in investing activities 0 (1,748,826)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from sales of Series F Preferred Stock, net of fees 738,500 0
Principal payments on SBA Loan (11,555) 0
Principal payments on notes payable related parties 0 (235,294)
Net cash provided by financing activities – continuing operations 726,945 4,822,806
Net cash provided by financing activities – discontinued operation 0 971,000
Net cash provided by financing activities 726,945 5,793,806
Net change in cash and cash equivalents (32,785) (1,128,860)
Cash and cash equivalents at beginning of period 35,623 1,164,483
Cash and cash equivalents at end of period 2,838 35,623
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest paid 0 0
Income taxes paid 0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Preferred stock dividend 1,719,781 322,310
Shares issued for Series X dividends 60,564 0
Forgiveness of notes for purchase of subsidiary assets 2,454,774 0
Discount on notes payable due to warrants 0 94,672
(Decrease) Increase in capital expenditures included in accounts payable 0 (51,587)
Stock Subscribed [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Stock issued for common stock subscribed 36,575 95,512
Common Stock [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on settlement of accounts payable   80
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of payable to stock 5,448 0
Conversion to Series F Preferred Stock   981
Series F Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Preferred stock dividend 1,566,073  
Series C Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Preferred stock dividend   66,447
Conversion to Series F Preferred Stock 1,198,472 0
Series D Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Preferred stock dividend 85,541 195,299
Conversion of payable to stock 159,906 0
Series A accrued dividends reclassified to APIC from prior transactions 10,967 0
Conversion to Series F Preferred Stock 1,611,006 0
Accounts Payable [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of payable to stock 79,503 578,235
Accounts Payable [Member] | Series F Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of payable to stock 146,214 0
Convertible Notes Payable [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of payable to stock 83,456 0
Convertible Notes Payable [Member] | Series F Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of payable to stock 9,523,178 0
Nonrelated Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of discount on notes payable 32,011 2,116,194
Changes in assets and liabilities:    
Accrued interest 471,564 350,508
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes payable, net of discounts 0 4,359,350
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Preferred stock dividend 1,600,241 249,868
Related Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of discount on notes payable 19,587 264,385
Changes in assets and liabilities:    
Accrued interest (1,716) 202,682
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes payable, net of discounts 0 698,750
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Preferred stock dividend 119,540 72,442
Related Party [Member] | Series F Preferred Stock [Member]    
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of payable to stock $ 2,137,055 $ 0