XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,601,979) $ (777,387)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 15,500 338,021
Depreciation expense 50,634 51,666
Loss on extinguishment of debt 38,889
Gain on change in fair value of derivative liability (61,051)
Amortization of debt discounts 357,439 876
Amortization of right-of-use assets 51,529 61,589
Changes in operating assets and liabilities:    
Accounts receivable 22,819 4,161
Inventories 59,377 (9,822)
Prepaid expenses and other current assets (305,430) 11,039
Security deposits 731
Accounts payable and accrued expenses 298,939 106,668
Customer deposits 725 300
Operating lease liabilities (54,367) (62,806)
Net cash used in operating activities (1,126,976) (274,964)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property and equipment (11,182) (14,420)
Net cash used in investing activities (11,182) (14,420)
CASH FLOWS FROM FINANCING ACTIVITIES    
Net proceeds from issuance of notes payable 45,000
Net proceeds from issuance of related party note payable 233,373
Net proceeds from issuance of common shares and warrants in connection with a public offering 5,860,650
Repayments of related party note payable (20,282)
Repayments of notes payable (552,655)
Repayments of finance lease liabilities (331)
Net cash provided by financing activities 5,352,664 213,091
NET CHANGE IN CASH AND CASH EQUIVALENTS 4,214,506 (76,293)
CASH AND CASH EQUIVALENTS    
Beginning of the period 525,500 186,918
End of the period 4,740,006 110,625
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest 19,089
Cash paid for income taxes
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Debt discounts on notes payable 10,556
Debt discount on related party note payable 16,627
Fair value of derivative liability recognized upon issuance of notes payable 38,000
Extinguishment of derivative liability upon settlement of notes payable 214,949
Finance purchases of property and equipment $ 10,976