v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2023
Jun. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Mar. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES                
Net loss   $ (1,111,929) $ (2,802,548) $ (2,646,539) $ (2,298,431) $ (3,914,477) $ (4,944,970)  
Adjustments to reconcile net loss to net cash used in operating activities                
Depreciation expense           865,098 871,679  
Amortization expense           735,000 735,000  
Change in fair value of warrant liability $ 0         (24,000) (270,000) $ (331,000)
Change in fair value of restructured notes payable           720,000 (667,634)  
Financing costs           7,300 120,000  
Gain on sale of machinery and equipment           39,330 (16,014)  
Shares issued for services           4,700  
Amortization of operating lease right-of-use assets           68,690 21,091  
Changes in operating assets and liabilities:                
Accounts receivable           (7,010) 15,229  
Inventory           20,034 (14,333)  
Prepaid expenses and other current assets           40,496 38,648  
Deferred offering costs           1,336,263  
Accounts payable           (347,695) 165,765  
Other accrued expenses           10,063 (18,306)  
Accrued expenses - related parties           314,341 345,212  
Accrued interest           12,282 66,814  
Accrued interest - related parties           20,495 15,551  
Contract liability           25,000  
Other current asset-related party           (45,938)  
Operating lease liabilities           (70,774) (30,141)  
Cash used in operating activities           (1,556,765) (2,200,446)  
CASH FLOWS FROM INVESTING ACTIVITIES                
Cash paid for fixed assets           (48,800)  
Cash received for sale of machinery and equipment           117,712 59,000  
Cash used in investing activities           117,712 10,200  
CASH FLOWS FROM FINANCING ACTIVITIES                
Payments of notes payable           (24,000)  
Proceeds from line of credit           373,139  
Proceeds from sale of stock           653,719 1,754,871  
Proceeds from promissory note, related parties           40,000 140,000  
Proceeds from sale of Series E Preferred Shares           150,000  
Proceeds from sale of Series G Preferred Shares           300,000  
Cash provided by financing activities           1,366,858 2,020,871  
NET CHANGE IN CASH           (72,195) (169,375)  
CASH AT BEGINNING OF PERIOD     115,525   $ 216,465 115,525 216,465 216,465
CASH AT END OF PERIOD $ 43,330 43,330   $ 47,090   43,330 47,090 $ 115,525
INTEREST PAID           8,689 616  
Supplemental Disclosure of Non-Cash Investing and Financing Activities:                
Shares issued upon conversion of Preferred stock           828,000  
Shares issued upon exchange of Partitioned Note   $ 90,000 $ 100,000     90,000  
Dividends on Series E Preferred stock           345,209  
Dividends in kind issued           149,533 516,000  
Shares issued/to be issued, for legal settlement           $ 272,743