XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (622,018) $ (377,492)
Adjustments to reconcile to net loss to net cash used in operating activities:    
Depreciation and amortization 16,865 16,964
Debt discount amortization 7,691 7,691
Imputed Interest on RP Loans 10,128 900
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 20,003 (4,592)
Increase (decrease) in liabilities    
Accounts Payable 24,411 16,621
Accrued expenses 152,449 17,829
NET CASH USED IN OPERATING ACTIVITIES (75,471) (288,079)
CASH FLOWS FROM FINANCING ACTIVITIES    
Increase in due to officer 700 8,925
Proceeds from notes payable - related party 47,000 10,000
Repayments on notes payable - related party (130,000) (15,000)
NET CASH USED IN FINANCING ACTIVITIES (82,300) 3,925
NET CHANGE IN CASH (157,771) (284,154)
EFFECT OF EXCHANGE RATE ON CASH (1,184) (944)
CASH, BEGINNING OF PERIOD 159,355 290,409
CASH, END OF PERIOD 400 5,311
Cash paid during the periods ended December 31:    
Income taxes 33 399
Interest paid $ 10,649 $ 13,598