XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows provided by operating activities:    
Net loss $ (54,468) $ (335,716)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 7,456 39,202
Amortization of debt discount 623 2,526
Amortization of right-of-use asset 90,701 66,605
Reserve for Nomad recall (86,300)  
Stock Based Compensation - Options   12,423
Stock based compensation - stock grant  
Shares issued for convertible notes 5,839 11,007
Changes in operating assets and liabilities    
Change in accounts receivable, net (70,400) (77,914)
Change in accounts receivable - related parties 21,833 9,025
Change in inventory (138,274) 31,535
Change in prepaid expenses and other current assets 195,359 (76,792)
Recovery of bad debt
Change in reserve of slow moving inventory
Change in other assets
Change in ROU assets
Change in accounts payable and accrued liabilities (44,482) (57,296)
Change in customer deposits and unearned revenue (93,590) (50,835)
Change in long term lease liability (92,540) (66,075)
Change in other liabilities 142,073 20,346
Change in accounts payable - related parties 441 5,595
Net cash used in operating activities (115,729) (466,364)
Cash flows used in investing activities:    
Purchase of fixed assets (5,995)
Net cash used in investing activities   (5,995)
Cash flows from financing activities:    
Proceeds from issuance of units 280,000
Proceeds of related party demand note 39,088
Proceeds from long term debt
Repayment of debt
Net cash provided from in financing activities 39,088 280,000
Net decrease in cash (76,641) (192,359)
Cash, beginning balance 417,678 431,112
Cash, end of period 341,038 238,753
Supplemental disclosures of cash flow information:    
Cash Paid for Interest 17,073 8,944
Cash Paid for Income Taxes
Supplemental disclosure of non-cash financing activities:    
Common Stock issued for payment of convertible note interest 11,007 11,007
Equipment obtained through financing