XML 16 R7.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities    
Net loss $ (518,088) $ (480,345)
Adjustments to reconcile net income to net cash (used) provided by operating activities:    
Loss from discontinued operations 38,261 37,841
Depreciation expense 1,228 922
Loss on derivative valuation 248,454 124,545
Debt discount amortization 24,195 23,302
Gain on settlement of debt (13,000)
Changes in operating assets and liabilities:    
Inventory (42,738) 44,378
Deposits on inventory 4,475
Deposits on inventory - related party 8,298 274,479
Accounts receivable (8,643) 20,942
Other current assets 9,747 (11,835)
Accounts payable 14,877 (264,166)
Liabilities for product returns and credits 214,868
Accrued liabilities 65,679 72,293
Accrued payroll and compensation 25,048 66,558
Accrued interest 144,294 85,816
Net cash provided by operating activities 15,087 196,598
Cash flows from investing activities:
Cash flows from financing activities:    
Repayments of loans payable (12,091)
Repayments of related-party loans (15,788)
Net Cash used by financing activities (12,091) (15,788)
Net change in cash 2,996 180,810
Cash, beginning of period 18,081
Cash, end of period 2,996 198,891
Supplemental disclosure of cash flow information:    
Cash paid for interest
Cash paid for income taxes