Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.23.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash Flows From Provided by Operating Activities:    
Net income (loss) $ (1,663,130) $ 52,811
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Common stock payable for services 81,249 81,249
Contributed services 24,049 54,862
Stock based compensation 375,501 53,741
Depreciation 3,719 (0)
Amortization of intangible assets 3,742
Amortization of debt discount 25,733
Loss on stock payable share adjustment 1,179,154
Changes in operating assets and liabilities:    
Accounts receivable, related party 109 (386,313)
Accounts receivable (418,176)
Prepaid expenses and other assets 515,963 130,427
Inventory (2,005,702)
Operating lease right of use asset 19,327
Accounts payable 1,819,071 102,275
Other payables and accrued liabilities, related party 25,479 (127,676)
Other payables and accrued liabilities (87,232) (527,469)
Operating lease liability (20,667)
Net Cash Used In Operating Activities (121,811) (566,093)
Cash Flows From Investing Activities:    
Cash acquired in Acquisition of Business, net of cash paid 172,423
Purchases of intangibles (38,620)
Notes receivable, related party
Net Cash Provided by (Used) In Investing Activities 133,803
Cash Flows From Financing Activities:    
Advances / loans from related parties 800,000 472,500
Payments on notes payable (1,162,276) (26,762)
Repurchase of common stock (32,850) (32,850)
Net Cash (Used) Provided By Financing Activities (395,126) 412,888
Net Increase (Decrease) In Cash (383,134) (153,205)
Cash - Beginning of Period 1,480,371 338,863
Cash - End of Period 1,097,237 185,658
Supplemental Cash Flow Information:    
Interest paid 74,523 16,975
Income taxes
Noncash operating and financing activities:    
Treasury stock payable 295,650
Estimated fair value of shares issued in acquisitions 26,693,143
Estimated fair value of shares payable to be issued for acquisitions 39,446,695
Debt discount on notes payable issued with warrants $ 18,282