XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities    
Net loss $ (10,417,639) $ (5,062,062)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 1,710,881 2,129,266
Impairment loss 4,158,243
Loss from extinguishment of related party debt 78,508
Fair value of shares issued for debt settlement/modification 1,470,836 103,470
Fair value of commitment shares 136,800
Fair value of shares issued for services 387,108
Loss on debt extinguishment 10,876
Depreciation expense 52,944 49,673
Excess fair value of derivative over carrying balance of debt 356,784
Loss from equity-method investment 422,493 168,170
Change in fair value derivative 33,992
Amortization of debt discount 458,616 296,541
Changes in assets and liabilities    
Accounts Receivable 26,802 (314,089)
Prepaid and other current assets 52,467 80,755
Other non-current assets 34,693
Accrued interest 267,560
Accrued interest on note receivable (3,234)
Cost of land sold 67,806
Accounts payable and accrued interest (131,739) 909,049
Accounts payable and accrued interest-related party 460,976
Contract liability 469,715 44,500
Deposit 500 (75,000)
Net cash used in operating activities (528,061) (1,035,678)
Cash Flows from investing    
Cash payment to collaborative agreement (100,000)
Equity-method investee acquisition (100,000)
Additions to Construction in Progress on land not owned (539,935) (522,050)
Net cash used in investing activities (539,935) (722,050)
Cash Flows from Financing Activities    
Common stock and warrants sold for cash 15,000 1,804,750
Common stock issued for warrant exercise 1,300 100,000
Cash payments on promissory notes – related party (390,621) (676,938)
Cash payments on promissory notes (131,339) (982,086)
Cash proceeds from promissory notes 773,250 288,874
Cash proceeds from refinancing 368,736
Cash proceeds promissory notes – Related party 793,187 897,811
Net cash provided by financing activities 1,060,777 1,801,147
Net increase (decrease) in Cash (7,219) 43,419
Cash, beginning of period 56,590 13,171
Cash, end of period 49,371 56,590
Supplemental disclosure of cash flow information    
Cash paid for interest 137,863 152,979
Cash paid for income tax
Non-Cash investing and financing transactions    
Fair value of shares issued for land acquisition 29,521
Corporate expenses paid by related party advances 49,145 25,462
Dividend on Series B 60,000 60,000
Conversion of related party debt for common shares 905,859
Additions to fixed assets paid by investor 84,614
Debt discount from bifurcated derivative 140,750
Debt discount from warrants issued with debt 159,664
Debt discount 121,694
Cancellation of previously issued common stock 315,288
Accrued interest on notes paid by related party 30,934
Common stock issued with debt modification 8,970
Common stock issued in settlement of related party debt 10,999
Common stock issued as consideration for equity-method investment 2,580,000
Payment of promissory notes by related party 111,110
Commitment shares issued with promissory notes $ 202,275 $ 130,900