XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities    
Net loss $ (1,083,086) $ (1,610,304)
Adjustments to reconcile net loss to cash used in operating activities    
Depreciation and amortization 7,942 8,651
Bad debt 6,611 1,276
Amortization of debt discount 321,941 137,412
Loss on settlement of non-redeemable convertible notes 17,181 641,562
Initial derivative expense 235,220 0
Change in fair value of derivative liability (215,904) 0
 Change in operating assets and liabilities    
Accounts and taxes receivable 60,396 (4,603)
Prepaid expense (14,816) 10,000
Inventory 0 (3,600)
Accounts payable and accrued liabilities 178,126 586,822
Operating lease right-of-use liability (6,451) (6,373)
Net cash used in operating activities (492,840) (239,157)
Cash flows from investing activities    
Net cash used in investing activities 0 0
Cash flow from financing activities    
Advances 1,806 0
Repayment of advances (4,218) 0
Expenses paid for by related party 428,100 61,748
Repayment of advances to related party 0 (25,432)
Proceeds from line of credit 0 190,976
Issuance of promissory notes 75,000 0
Net cash provided by financing activities 500,688 227,292
Change in foreign exchange 51 (528)
Net change in cash 7,899 (12,393)
Cash, beginning of the period 1,733 24,351
Cash, end of the period 9,632 11,958
Cash paid during the period    
Interest paid 0 0
Income taxes paid 0 0
Supplemental disclosure of non-cash investing and financing activities    
Stock issued for the settlement of line of credit 850,972 0
Stock issued for settlement of debt - related party 0 296,000
Stock issued to settle of promissory notes 533,485 17,500
Stock issued to settle non-redeemable convertible notes 0 821,094
issuance of promissory notes to settle other promissory notes $ 0 $ 240,926