XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows from Operating Activities:    
Net loss $ (3,519,710) $ (353,611)
Adjustments to reconcile net loss to net cash used in operating activities:    
Common stock-based compensation 1,702,000 86,850
Series C Preferred stock-based compensation 696,000 0
Non-cash lease expenses 19,602 15,000
Depreciation and amortization 63,835 264
Loss on settlement of debt 882,279 0
Changes in operating assets and liabilities:    
Accounts receivable (253,532) 0
Inventory 41,406 12,377
Prepaid expense (792) (6,300)
Related party advances funding operating expense 0 49,052
Accounts payable and accrued liabilities 44,554 34,463
Operating lease liabilities (19,302) (15,000)
Net Cash used in Operating Activities (343,660) (176,905)
Cash Flows from Financing Activities:    
Proceeds from loan - related party 0 185,000
Proceed from issuance Series C Preferred Stock 165,000 0
Net Cash provided by Financing Activities 165,000 185,000
Change in cash (178,660) 8,095
Cash, beginning of period 549,755 55,434
Cash, end of period 371,095 63,529
Supplemental Disclosure Information:    
Cash paid for interest 0 0
Cash paid for taxes 0 0
Non-Cash Financing Disclosure:    
Common stock issued for conversion and settlement of debt 1,085,148 0
Common stock issued for stock to be issued - management 90,000 0
Series C Preferred stock issued for subscription received 320,000 0
Cancellation comment stock -related party $ 6,500 $ 0