XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities    
Net loss $ (2,493,777) $ (995,765)
Adjustments to reconcile net loss to net cash used in operations:    
Amortization expense 36,741 29,137
Lease expense 16,449 14,541
Depreciation expense 5,037
Stock options expense 460,020 205,102
Common stock issued for services 903,380 250,000
Changes in operating assets and liabilities:    
Prepaid expenses 9,090 (292,305)
Prepaid expenses - noncurrent portion (869,584) (27,845)
Accounts payable 15,537 103,791
Investor deposits 100,000 250,000
Lease liability (16,449) (14,541)
Accrued expenses (48,363) 122,401
Net cash used in operating activities (1,886,956) (350,447)
Cash flows from investing activities    
Additions to intellectual property (147,508) (64,504)
Net cash used in investing activities (147,508) (64,504)
Cash flows from financing activities    
Proceeds from issuance of common stock 9,225,000 313,000
Borrowing from related parties 60,612 102,037
Net cash provided by financing activities 9,285,612 415,037
Effect of exchange rate changes on cash 42 (34)
Net change in cash and cash equivalents 7,251,190 52
Cash and cash equivalents, beginning of period 4,596,556 350,565
Cash and cash equivalents, end of period $ 11,847,746 $ 350,617