v3.24.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Operating activities    
Net income $ 351,181 $ (294,528)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 117,272 133,146
Amortization of right to use 134,428 121,095
Noncash operating lease expense  
Common stock issued for services   4,750
Stock Option expense 50,180 327,596
Change in fair value of derivative liabilities 169,573 180,724
Changes in operating assets and liabilities:    
(Increase) in accounts receivable 4,823 (45,133)
(Increase) / decrease in deposits and prepaid expenses 339 (137)
Increase (decrease) in accounts payable and accrued liabilities 54,814 67,224
Increase (decrease) in lease obligations (137,064) (125,266)
Net cash provided by operating activities 745,546 369,471
Cash flows from investing activities    
Purchase of fixed assets (117,216) (33,725)
Net cash used in investing activities (117,216) (33,725)
Financing activities    
Repayments on convertible notes payable - related party (64,392) (313,318)
Repayments from notes payable - related party (226,512) (359,244)
Payments on notes payable (31,719) (45,288)
Net cash used in financing activities (322,623) (717,850)
Net increase in cash 305,707 (382,104)
Cash - beginning 280,073 662,177
Cash - ending 585,780 280,073
Supplemental disclosures of cash flow information:    
Interest paid 181,318 56,204
Income taxes paid
Non-cash investing and financing activities:    
Capitalized leased fixed assets 68,872
Derivative resolution 117,109 442,389
Initial recognition of right of use asset and lease liability 312,432
Gain on the forgiveness of accrued interest - related party $ 250,000