XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Net Loss $ (968,139) $ (5,482,076)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt 11,175
Stock compensation 453,391 4,358,033
Amortization of debt discount 58
Forgiveness of Interest Expense (168,361)
Forgiveness of PPP loan (22,916) (22,916)
Depreciation 403 403
Non-cash lease expense 3,848
Changes in operating assets and liabilities:    
Accounts receivable (5,224) (10,268)
Prepaid assets (274,945) (5,942)
Inventory (120,661) 6,842
Accounts payable 93,819 245,548
Accounts payable - related party (149,320) 140,000
Accrued expenses 1,785
Deferred revenue (130,000) 130,000
Lease liability (34,097) (27,382)
Net cash used in operating activities (1,309,242) (667,700)
Cash flows from financing activities:    
Sale of common stock for cash, net of financing fees 8,545,270 671,407
Proceeds from exercise of warrants 35,967
Proceeds from sale of warrants 3,473
Proceeds from PPP loans 22,916
Payments on loan payable - shareholder (37,200) (4,600)
Net cash provided by financing activities 8,511,543 725,690
Net increase in cash and cash equivalents 7,202,301 57,990
Cash and cash equivalents - beginning of period 661,778 78,436
Cash and cash equivalents - end of period 7,864,079 136,426
Supplemental cash flow information:    
Interest 664 502
Non-cash investing and financing activities:    
Conversion of debt and accrued interest into common stock 38,625
ROU asset and lease liability recorded 11,359
Forgiveness of Interest Expense 168,361
Forgiveness of PPP loan $ 22,916