XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash Flows from Operating Activities:    
Net loss $ (85,488) $ (252,580)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 4,836 27,561
Change in fair value of derivative (208,026) 100,386
Loss on issuance of convertible debt 85,867
Discount amortization 70,738 24,765
Operating lease expense 7,018 2,849
Changes in Operating Assets and Liabilities:    
Accounts receivable (6,969)
Prepaids and other assets 3,900 (3,290)
Inventory 13,590
Deposit on inventory (1,512)
Accounts payable (2,601) (23,000)
Deferred revenue 579
Accrued compensation – related party 9,000
Accrued interest 5,593 3,213
Net cash used by operating activities (110,096) (113,475)
Cash Flows from Financing Activities:    
Proceeds from convertible note payable 154,000 125,000
Net cash provided by financing activities 154,000 125,000
Net change in cash 43,904 11,525
Cash at beginning of the period 463,343 719,100
Cash at end of the period 507,247 730,625
Supplemental cash flow information:    
Interest paid in cash
Taxes paid
Supplemental disclosure of non-cash activity:    
Debt discount to be amortized $ 219,724 $ 94,111