XML 17 R7.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 $ (1,697,816) $ (6,078,004)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt expense 11,175
Stock compensation 270,670 4,478,035
Forgiveness of interest expense (168,361)
Forgiveness of PPP loan (22,916)
Depreciation 535 537
Non-cash lease expense 5,188
Write off of inventory 19,892
Changes in operating assets and liabilities:    
Accounts receivable 253 (9,704)
Prepaid assets (229,114) (33,974)
Inventory (142,852) (8,754)
Accounts payable - related party (139,320)
Accounts payable (46,107) 382,633
Accrued expenses 99,107 99,413
Deferred revenue (130,000) 130,000
Lease liability (46,033) (36,973)
Net cash used in operating activities (2,215,699) (1,076,791)
Cash flows from investing activities:    
Purchase of short-term investments (6,794,879)
Net cash used in investing activities (6,794,879)
Cash flows from financing activities:    
Sale of common stock for cash, net of financing fees 8,545,270 1,433,767
Proceeds from exercise of warrants 3,473 35,966
Payments on loan payable - shareholder (37,200) (9,600)
Proceeds from notes payable – officer 200,000
Net cash provided by financing activities 8,511,543 1,660,133
Net decrease in cash and cash equivalents (499,035) 583,342
Cash and cash equivalents - beginning of year 661,778 78,436
Cash and cash equivalents - end of year 162,743 661,778
Non-cash investing and financing activities:    
Unrealized gain on short-term investments 36,313
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