XML 16 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 loss $ (3,946,791) $ (2,370,051)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 41,658 16,053
Stock for services and compensation 1,230,867 422,758
Loss on sale of equipment 560 0
Amortization right of use asset 38,410 0
Changes in operating assets and liabilities    
Increase (Decrease) in Operating Lease Liability (36,746) 0
Accrued liabilities 101,993 344,846
Increase (Decrease) in Accounts Payable (5,751) 559,565
Net Cash Provided by (Used in) Operating Activities (2,575,800) (1,026,829)
Net Cash Provided by (Used in) Investing Activities    
Purchase of intellectual property (393,742) (439,129)
Proceeds from sale of equipment 1,919 0
Purchase of equipment (6,656) (2,680)
Net Cash Provided by (Used in) Investing Activities (398,479) (441,809)
Net Cash Provided by (Used in) Financing Activities    
Refund of stock payable (30,000) 0
Proceeds from stock issuable 0 1,086,042
Proceeds from shareholders loans 1,875,000 0
Payments on shareholder loans (450,000) 0
Proceeds from issuance of common stock 1,000,000 220,000
Net Cash Provided by (Used in) Financing Activities 2,395,000 1,306,042
Net decrease in cash and cash equivalents (579,279) (162,596)
Cash and cash equivalents at beginning of period 609,862 772,458
Cash and cash equivalents at end of period 30,583 609,862
Cash paid for income taxes 0 0
Cash paid for interest 0 0
Schedule of Non-Cash Investing and Financing Activities    
Common stock issued for intellectual property 100,000 0
Common stock issued for stock issuable settlement 1,041,200 0
Common stock issued for accrued compensation - related party 333,333 0
Subscription receivable 520,261 0
Initial recognition of right of use asset and lease obligation 157,094 0
Common stock issued for conversion of shareholder loans and accrued interest 1,479,739 0
Preferred stock cancellation $ 0 $ 10