XML 24 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities    
Net (loss) $ (3,716,914) $ (784,332)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 1,244,525 2,507
Debt discount amortization 1,244,525 0
Gain on investment 99 0
Stock Compensation 14,800 689,539
Common stock issued for AP conversion 34,300 0
Common stock issued for AP conversion - related party 2,311,977 0
Loss on debt conversion 34,180 0
Changes in operating assets and liabilities    
Accounts payable and accrued expenses - related party 3,900 (6,720)
Accounts payable and accrued expenses 20,760 18,725
Net cash (used in) and provided by operating activities (52,373) (80,281)
Cash flows from investing activities    
Cash (paid to) withdrawn from brokerage account (99) 0
Net cash provided by and (used in) investing activities (99) 0
Cash flows from financing activities    
Repayments of Convertible Debts 0 6,000
Borrowings from convertible notes payable, related party 0 69,100
Payments on convertible notes payable - related party 0 (7,028)
Principal payments on debt 0 (2,870)
Borrowings from notes payable, related party 45,566 30,800
Borrowings from convertible notes payable 4,000 (1,500)
Warrant Subscriptions 25 88
Shares subscribed for cash 0 0
Net cash provided by financing activities 49,591 84,090
Net increase (decrease) in cash (2,881) 3,809
Cash and cash equivalents, beginning of period 6,739 2,930
Cash and cash equivalents, end of period 3,858 6,739
SUPPLEMENTAL DISCLOSURE:    
Interest paid 5 5,995
Income taxes paid 0 0
NONCASH FINANCING ACTIVITIES:    
RP-NP debt conversion 0 5,589
RP-AP Converted into common stock 2,311,977 0
AP Converted into common stock $ 34,300 $ 0