XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Operating activities    
Net loss $ (4,712,641) $ (2,633,986)
Adjustments to reconcile net loss to net cash provided by operations    
Loss on impairment of goodwill and intangibles 0 911,467
Depreciation and amortization 31,018 1,090,523
Amortization of operating lease - right-of-use asset 66,266 0
Amortization of debt discount 70,032 37,032
Bad debt expense 39,052 0
Warrants issued for services rendered 1,138,500 0
Stock based compensation expense (benefit) 2,499,502 378,900
Non-cash charitable contribution 23,421  
Changes in operating assets and liabilities (Increase) decrease in    
Accounts Receivable 510,580 (59,184)
Other Assets 0 (196,947)
Prepaids and other 23,925 17,184
Due to related party 0 71,975
Increase (decrease) in    
Accounts payable and accrued expenses 230,460 438,123
Deferred revenue 0 (400,000)
Change in fair value of derivative liability 191,483 (156,354)
Operating lease liability (60,576) 0
Net cash provided by (used in)operating activities 51,022 (501,267)
Financing activities    
Repayment of notes payable (529,044) (610,478)
Proceeds from notes payable 348,874 679,200
Repayment of loans (310,909) (1,153)
Repayment of loans - related party (7,960) 0
Proceeds from sale of common stock 485,000 0
Net cash provided by (used in) financing activities (14,039) 67,569
Net increase in cash 36,983 (433,698)
Cash - beginning of period 45,551 455,453
Cash - end of period 82,534 21,755
Supplemental disclosure of cash flow information    
Cash paid for interest 135,032 0
Cash paid for income tax 0 0
Supplemental disclosure of non-cash investing and financing activities    
Issuance of common shares for subscription receivable $ 0 $ 0