XML 46 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:    
Net income (loss) $ 969,014 $ (13,120,527)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 2,000 2,000
Amortization of debt discount 483,059 774,910
Common stock issued for services 20,000 416,200
Stock option compensation 2,986,546 1,699,964
(Gain) on change in derivative liabilities (5,108,229) (8,979,516)
(Gain) loss on extinguishment of debt (6,034) 16,490,508
Impairment of assets 0 2,096,089
Gain on forgiveness of PPP loan 0 (9,501)
Changes in operating assets and liabilities:    
Accounts payable (13,880) (41,879)
Accounts payable - related party (20,000) (50,000)
Accrued expenses and other current liabilities (546) 328
Accrued interest - notes payable 21,712 144,185
Net cash used in operating activities (666,358) (577,239)
Cash flows from investing activities:    
Payment of deposit (500) 0
Cash paid in business acquisition 0 (10,000)
Net cash used in investing activities (500) (10,000)
Cash flows from financing activities:    
Proceeds from convertible notes payable 150,000 587,000
Proceeds from the issuance of Series E preferred stock 520,000 50,000
Repayment of convertible notes payable (40,395) 0
Net cash provided by financing activities 629,605 637,000
Net increase (decrease) in cash (37,253) 49,761
Cash, beginning of the year 68,366 18,605
Cash, end of the year 31,113 68,366
Supplemental disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest 4,862 0
Non-cash financing and investing activities:    
Debt discount for derivative liabilities 680,474 575,639
Common shares issued in conversion of debt 365,424 402,516
Common shares issued in conversion of Series B preferred stock 22,100 59,300
Derivative liability for consultant stock options 545,462 4,725,180
Settlement of derivative liabilities 263,780 3,774,269
Common shares cancelled 3,845 0
Series E preferred shares issued in conversion of debt 0 3,490,000
Convertible notes payable reclassified as in default $ 0 $ 40,395