XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities:    
Net income (loss) $ 154,146 $ (195,084)
Adjustments to reconcile net income (loss) to net cash used by operating activities:    
Imputed interest on amounts due to related party 8,835
Amortization of debt discount 216,768 59,659
Change in fair value of derivative (161,623) (280,335)
Loss on issuance of convertible debt 278,156 337,263
Gain on forgiveness of debt (265,824)
Changes in operating assets and liabilities:    
Accounts receivable (555,195)
Interest receivable (5,326)
Accounts payable and accrued expenses 6,859 17,488
Accrued compensation 56,666
Accrued interest – related party 21,988 7,555
Accrued interest 309 2,685
Net cash used in operating activities (253,076) (41,935)
Cash Flows from Investing Activities:    
Issuance of note receivable (100,000)
Net cash used by investing activities (100,000)
Cash Flows from Financing Activities:    
Proceeds from convertible note payable - related party 2,951 41,935
Proceeds from notes payable 376,140
Net cash provided by financing activities 379,091 41,935
Net Change in Cash 26,015
Cash beginning of year
Cash end of year 26,015
Cash paid during the period for:    
Interest
Income taxes
NON-CASH TRANSACTIONS:    
Common stock issued for payment on settlement liability - related party 101,550
Common stock issued for payment of debt 130,219
Forgiveness of debt – related party 97,423
Common stock issued for payment of debt $ 5,003