XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (548,071) $ (281,605)
Adjustments to reconcile to net loss to net cash used in operating activities:    
Depreciation and amortization 11,243 11,343
Debt discount amortization 5,127 5,127
Imputed Interest on RP Loans 7,337 600
Estimated fair value of stock based compensation 300,000 20,000
Estimated fair value of shares issued for services 15,000 14,000
Decrease (increase) in assets    
Prepaid expenses and deposits 17,404 (7,709)
Increase (decrease) in liabilities    
Accounts Payable 23,018 (6,789)
Accrued expenses 98,423 (29,836)
NET CASH USED IN OPERATING ACTIVITIES (70,519) (259,451)
CASH FLOWS FROM FINANCING ACTIVITIES    
Increase in due to officer 700 0
Proceeds from notes payable - related party 47,000 0
Repayments on notes payable - related party (130,000) (15,000)
NET CASH USED IN FINANCING ACTIVITIES (82,300) (15,000)
NET CHANGE IN CASH (152,819) (274,451)
EFFECT OF EXCHANGE RATE ON CASH (1,186) 787
CASH, BEGINNING OF PERIOD 159,355 290,409
CASH, END OF PERIOD 5,350 16,745
Cash paid during the periods ended December 31:    
Income taxes 0 399
Interest paid $ 7,440 $ 13,598