XML 17 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash flows from operating activities:    
Net Income $ 493,030 $ (54,468)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 17,181 7,456
Amortization of debt discount   623
Amortization of right-of-use asset 69,178 90,701
Allowance for Nomad recall (86,300)
Stock Based Compensation - Options  
Shares issued for services 8,500  
Shares issued for accrued interest on convertible notes 7,000 5,839
Changes in operating assets and liabilities    
Change in accounts receivable, net (22,888) (70,400)
Change in accounts receivable - related parties (55,157) 21,833
Change in inventory (713) (138,274)
Change in prepaid expenses and other current assets (47,599) 195,359
Change in other assets 6,649 0
Change in accounts payable and accrued liabilities 311,638 (44,482)
Change in customer deposits and unearned revenue (30,881) (93,590)
Change in long term lease liability (67,750) (92,540)
Change in other liabilities (1,550) 142,073
Change in accounts payable - related parties 0 441
Net cash provided by operating activities 686,637 (115,729)
Cash flows from investing activities:    
Purchase of fixed assets
Net cash used in investing activities
Cash flows from financing activities:    
Proceeds from issuance of units
Proceeds of related party demand note   39,088
Proceeds from notes payable (144,901)  
Proceeds of long term debt Repayment on notes payable
Repayment of debt
Net cash used in financing activities (144,901) 39,088
Net increase (decrease) in cash 541,735 (76,641)
Cash, beginning balance 307,886 417,678
Cash, end of period 849,620 341,038
Supplemental disclosures of cash flow information:    
Cash Paid for Interest 1,543 17,073
Cash paid for Operating lease liabilities (included in net cash used in operating activities 158,029  
Cash Paid for Income Taxes 17,100
Supplemental disclosure of non-cash financing activities:    
Shares issued for services 8,500
Shares issued for convertible note interest 7,000 11,007
Equipment obtained through financing