XML 62 R6.htm IDEA: XBRL DOCUMENT v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash flows from operating activities    
Net loss $ (2,250,643) $ (666,750)
Adjustments to reconcile net loss to cash used in operating activities    
Depreciation and amortization 718 5,280
Bad debt 0 6,560
Stock based compensation - officers and directors 957,500 0
Stock based compensation - services 592,500 0
Stock based compensation - prepaid expense 283,000  
Gain on settlement (5,272) 0
Amortization of debt discount and interest expense 120,831 138,312
Initial derivative expense 33,804 235,220
Change in fair value of derivative liabilities (210,839) (171,453)
 Change in operating assets and liabilities    
Accounts and taxes receivable (2,997) 61,701
Prepaid expense (229,418) (15,489)
Accounts payable and accrued liabilities 140,706 62,161
Operating lease right-of-use liability 0 (4,247)
Net cash used in operating activities (570,110) (348,705)
Cash flows from investing activities    
Deposits (321,887) 0
Return of deposits 29,008 0
Net cash used in investing activities (292,879) 0
Cash flow from financing activities    
Advances 0 1,792
Repayment of advances 0 (4,186)
Advances - related party 750,000  
Expenses paid for by related party 0 278,100
Issuance of promissory note, net 120,000 0
Issuance of convertible promissory note, net 80,000 75,000
Repayment of promissory notes (274,488) 0
Net cash provided by financing activities 675,512 350,706
Change in foreign exchange 0 49
Net change in cash (187,477) 2,050
Cash, beginning of the period 227,585 1,733
Cash, end of the period 40,108 3,783
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 0 850,872
Stock issued for settlement of accrued liabilities - related party $ 255,000 $ 0