v3.24.4
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Cash Flows from Operating Activities:              
Net Loss $ (591,021) $ (634,100) $ (1,774,189) $ (1,747,250) $ (911,998) $ (4,354,044)  
Adjustments to reconcile net loss to net cash used in operating activities:              
Loss on change in fair value of derivative liability (9,885)   34,086   53,257 15,458  
Amortization of debt discounts         15,013 11,671  
(Gain) Loss on extinguishment of debt   217,527   (951,868) 887,946  
Gain on forgiveness of accrued compensation     (40,000)  
Stock based compensation         827,357 985,376  
Changes in operating assets and liabilities:              
Decrease in other current assets         25,000 4,971  
(Decrease) increase in operating lease right of use asset         (1,151) 199  
Increase in accounts payable and accrued expenses         117,555 203,939  
Increase in accrued compensation         541,135 1,898,095  
Increase in accrued interest         110,475 26,573  
Net cash used in operating activities         (215,225) (319,816)  
Cash Flows from Financing Activities:              
Proceeds from note payable, related parties         137,000 260,000  
Proceeds from sale of common stock         50,000 55,000  
Net cash provided by financing activities         187,000 315,000  
Net Change in Cash         (28,225) (4,816)  
Beginning of period   $ 28,478   $ 64,431 28,478 64,431 $ 64,431
End of period $ 253   $ 59,615   253 59,615 $ 28,478
Supplemental disclosure of cash flow information:              
Cash paid for interest         56,891 28,128  
Cash paid for income taxes          
Schedule of Non-Cash Investing and Financing Activities:              
Convertible note issued as a settlement of a previously accrued liability         150,000  
Restricted stock issued for forgiveness of salary         10,000 1,866,445  
Stock options issued for forgiveness of salary         50,000 2,323,181  
Note payable, related party assigned to Note payable         266,667  
Receivables from Sale of Common Stock         $ 75,000