XML 40 R20.htm IDEA: XBRL DOCUMENT v3.24.1.u1
ORGANIZATION AND DESCRIPTION OF BUSINESS (Details 2) - USD ($)
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Net Income (Loss) $ (3,765,932) $ (2,094,064)
Shares to be issued as consideration for services   829,500
Depreciation & Amortization 523,380 437,832
Net Change, Right-of-Use Asset & Liabilities (31,775) 0
Accounts Receivable (395,002) (311,192)
Inventory (1,231,796) 744,932
Prepaids & Other Current Assets 32,910 (54,722)
Accrued Expenses (267,464) 391,218
Net Cash From (Used In) Operating Activities (5,470,618) (63,376)
Purchase of Equipment (76,636) (689,250)
Purchase of Intangible Assets 408,169 0
Purchase of Intangible Assets (408,169) 0
Net Cash From (Used In) Investing Activities (484,805) (689,250)
Dividends Paid 0 0
Net Cash From (Used In) Financing Activities (25,240) 12,318,676
Net Cash Flow for Period (5,980,663) 11,566,050
Cash - Beginning of Period 12,181,799 615,749
Cash - End of Period 6,201,136 12,181,799
Income Taxes 0 (109,496)
Interest (39,509) (24,426)
Interest 39,509 24,426
As Filed    
Shares to be issued as consideration for services 0  
Depreciation & Amortization 345,000,000  
Lease liability - less current 0  
Operating lease right-of-use 0  
Net Change, Right-of-Use Asset & Liabilities 0  
Accounts Receivable 1,263,000,000  
Inventory 97,000,000  
Prepaids & Other Current Assets 77,000,000  
Stock Account 0  
Accounts Payable 77,000,000  
Accrued Expenses 1,181,000,000  
21030 Deferred Revenue 0  
24240 Lease liability Current Portion 0  
Net Cash From (Used In) Operating Activities (737,000,000)  
Purchase of Equipment 0  
Leashold improvments 17,000,000  
Affiliate companies 0  
Purchase of R&D Equipment 0  
Demonstration Equipment 0  
Purchase of Intangible Assets 1,000,000  
Purchase of Intangible Assets (1,000,000)  
Net Cash From (Used In) Investing Activities (46,000,000)  
Proceeds from (Repayment of) Notes 262,000,000  
Proceeds from (Repayment of) PPP Loan 317,000,000  
Dividends Paid 0  
Proceeds from Sale of Common Stock 12,927,000,000  
Net Cash From (Used In) Financing Activities 12,348,000,000  
Net Cash Flow for Period 11,566,000,000  
Cash - Beginning of Period 616,000,000  
Cash - End of Period 12,182,000,000 616,000,000
Shares issued on conversion of debt 0  
Shares issued as consideration for services 0  
Share issued for purchase of license 0  
Income Taxes 0  
Interest 0  
Interest 0  
Restatement adjustment    
Net Income (Loss) 0  
Shares to be issued as consideration for services 829,000,000  
Depreciation & Amortization 93,000,000  
Lease liability - less current 0  
Operating lease right-of-use 0  
Net Change, Right-of-Use Asset & Liabilities 0  
Accounts Receivable (1,574,000,000)  
Inventory 648,000,000  
Prepaids & Other Current Assets (132,000,000)  
Stock Account 0  
Accounts Payable 8,000,000  
Accrued Expenses (790,000,000)  
21030 Deferred Revenue (92,000,000)  
24240 Lease liability Current Portion 173,000,000  
Net Cash From (Used In) Operating Activities 673,000,000  
Purchase of Equipment (689,000,000)  
Leashold improvments 17,000,000  
Affiliate companies 4,000,000  
Purchase of R&D Equipment 0  
Demonstration Equipment 0  
Purchase of Intangible Assets 1,000,000  
Purchase of Intangible Assets (1,000,000)  
Net Cash From (Used In) Investing Activities (647,000,000)  
Proceeds from (Repayment of) Notes 0  
Proceeds from (Repayment of) PPP Loan 0  
Dividends Paid 0  
Proceeds from Sale of Common Stock (30,000,000)  
Net Cash From (Used In) Financing Activities (782,000,000)  
Net Cash Flow for Period 0  
Cash - Beginning of Period 0  
Cash - End of Period 0 0
Shares issued on conversion of debt 0  
Shares issued as consideration for services 0  
Share issued for purchase of license 0  
Income Taxes (109,000,000)  
Interest (24,000,000)  
Interest 24,000,000  
As Restated    
Net Income (Loss) 0  
Shares to be issued as consideration for services 829,000,000  
Depreciation & Amortization 438,000,000  
Lease liability - less current 0  
Operating lease right-of-use 0  
Net Change, Right-of-Use Asset & Liabilities 0  
Accounts Receivable (311,000,000)  
Inventory 745,000,000  
Prepaids & Other Current Assets (55,000,000)  
Stock Account 0  
Accounts Payable 85,000,000  
Accrued Expenses 391,000,000  
21030 Deferred Revenue (92,000,000)  
24240 Lease liability Current Portion 173,000,000  
Net Cash From (Used In) Operating Activities (64,000,000)  
Purchase of Equipment (689,000,000)  
Leashold improvments 0  
Affiliate companies 4,000,000  
Purchase of R&D Equipment 0  
Demonstration Equipment 0  
Purchase of Intangible Assets 0  
Purchase of Intangible Assets 0  
Net Cash From (Used In) Investing Activities (693,000,000)  
Proceeds from (Repayment of) Notes 262,000,000  
Proceeds from (Repayment of) PPP Loan 317,000,000  
Dividends Paid 0  
Proceeds from Sale of Common Stock 12,897,000,000  
Net Cash From (Used In) Financing Activities 11,566,000,000  
Net Cash Flow for Period 11,566,000,000  
Cash - Beginning of Period 616,000,000  
Cash - End of Period 12,182,000,000 $ 616,000,000
Shares issued on conversion of debt 0  
Shares issued as consideration for services 0  
Share issued for purchase of license 0  
Income Taxes (109,000,000)  
Interest (24,000,000)  
Interest $ 24,000,000