XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Cash Flows from Operating Activities:        
Net loss from continued operations $ 637,595 $ (125,532) $ (91,332) $ (107,527)
Adjustments to reconcile net loss to net cash used by operating activities:        
Amortization of debt discount 101,316 3,276 126,316 129,288
Bad debt expense 55,991 161,317
Change in fair value of derivative (1,366,421) 105,041 (1,350,542) (64,606)
Gain on extinguishment of debt (3,630) (3,630)
Loss on issuance of convertible debt     442,464
Loss on conversion of debt     469,164
Interest expense     125,983
Changes in operating assets and liabilities:        
Accounts payable and accrued expenses     10,075 6,100
Accrued compensation     (56,666)
Accrued interest     1,108
Due from jubilee     172,926
Accrued interest - a related party     18,914 7,657
Due to a related party     5,674
Net cash used by operating activities     34,293 (31,610)
Cash Flows from Financing Activities:        
Repayments of note payable (including interest)     (318,333)
Proceeds from convertible note payable - related party     2,125
Proceeds from convertible note payable     282,187 29,485
Net cash provided by financing activities     (36,146) 31,610
Net change in cash     (1,853)
Cash beginning of period     3,629
Cash end of period $ 1,776 1,776
Cash paid during the period for:        
Interest     101,467
Income taxes    
NON-CASH TRANSACTIONS:        
Common stock issued for payment of debt     $ 485,303 $ 5,003