XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows from Operating Activities:    
Net loss from continued operations $ (760,649) $ 17,680
Adjustments to reconcile net loss to net cash used by operating activities:    
Amortization of debt discount 228,641 177,893
Bad debt expense 161,317
Change in fair value of derivative (1,178,621) (261,984)
Gain on extinguishment of debt (265,824)
Loss on issuance of convertible debt 510,178 278,156
Loss on conversion of debt 736,589
Interest expense 126,756
Changes in operating assets and liabilities:    
Interest receivable (3,332)
Accounts payable and accrued expenses (17,417) 9,102
Accrued compensation (56,666)
Accrued interest 7,380 4,959
Due from jubilee 172,926
Accrued interest - a related party 18,747 10,913
Due to a related party 5,674
Net cash used by operating activities (45,145) (32,437)
Cash Flows from Investing Activities:    
Issuance of note receivable (100,000)
Net cash used by investing activities (100,000)
Cash Flows from Financing Activities:    
Repayments of note payable (including interest) (318,427)
Proceeds from convertible note payable - related party 20,177 1,456
Proceeds from convertible note payable 344,368 130,981
Net cash provided by financing activities 46,118 132,437
Net change in cash 973
Cash beginning of period 3,629
Cash end of period 4,602
Cash paid during the period for:    
Interest 101,467
Income taxes
NON-CASH TRANSACTIONS:    
Forgiveness of debt – related party 97,423
Common stock issued for payment of debt $ 956,394 $ 5,003