XML 23 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows provided by operating activities:    
Net Income (loss) $ (105,149) $ (240,599)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 140,231 111,649
Amortization of debt discount 0 (22)
Amortization of right-of-use asset 428,685 304,301
Common stock issued for services 418,860 41,057
Shares issued for royalty
Reserve (recovery) for bad debt  
Reserve for slow moving inventory  
Reserve for Nomad recall   (86,300)
Shares issued for exclusivity
Stock based compensation - options 12,600 91,492
Stock based compensation - stock grant   60,000
Shares issued for accrued interest in convertible notes 28,000 33,338
Gain on settlement of debt
Gain on forgiveness of PPP loan
Changes in operating assets and liabilities    
Change in accounts receivable, net (8,935) (96,356)
Change in accounts receivable - related parties 21,194 (9,556)
Change in inventory (277,652) (63,473)
Change in prepaid expenses and other current assets 146,412 (138,373)
Change in other assets   (21,102)
Change in ROU assets   (1,089,410)
Change in accounts payable and accrued liabilities (90,420) (136,641)
Change in customer deposits and unearned revenue (254,600) 154,896
Change in long term lease (395,181) 799,047
Change in other liabilities (229,214) 20,747
Change in accounts payable - related parties (5,476) (28,130)
Net cash used in operating activities (170,645) (293,435)
Cash flows acquired (used) in investing activities:    
Cash used in asset acquisition (14,178)
Cash Acquired in acquisition
Cash used in purchase of fixed assets, net of debt
Purchase of fixed assets   (22)
Net cash acquired (used) in investing activities (14,178) (22)
Cash flows acquired (used) from financing activities:    
Proceeds from issuance of common stock
Proceeds from issuance of units  
Proceeds from exercise of Warrants
Proceeds of related party demand note   280,000
Proceeds on notes payable 185,469
Repayment of convertible debt (14,073)
Principal reduction on notes payable (96,368)  
Repayment of debt   22
Net cash acquired (used) used in financing activities 75,028 280,022
Net change in cash (109,794) (13,434)
Cash, beginning balance 417,678 431,112
Cash, end of period 307,886 417,678
Supplemental disclosures of cash flow information:    
Cash Paid for Interest 38,899 54,036
Cash paid for operating lease liabilities (included in net cash used in operating activities) 499,729  
Cash Paid for Income Taxes 17,302
Supplemental disclosure of non-cash financing activities:    
Shares issued for services 418,860
Stock based compensation- Options 12,600
Convertible notes issued for acquisition
Beneficial conversion feature on notes issued for acquisition
Common Stock issued for payment of convertible note interest 28,000 33,338
Equipment obtained through financing  
Shares issued for royalty agreement