XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (4,126,341) $ (5,837,357)
Net loss from discontinued operations 536,245
Net loss from continuing operations (4,126,341) (5,301,112)
Adjustment to reconcile net loss to net cash used in operating activities:    
Derivative liability movements (6,892,395) (1,501,446)
Depreciation 2,169 380,634
Amortization of debt discount 1,037,914 770,372
Loss on novation 1,066,165
Loss on convertible notes 4,764,680 164,323
Fair value of price protected warrants 2,051,405
Fair value of warrants issued for services 75,357 159,004
Deemed interest income (28,439)
Unrealized loss on equity method investments 819 403,282
Impairment of equity method investment 705,142
Stock based compensation 220,416 377,856
Impairment of deposit 5,000
Changes in Assets and Liabilities    
Other current assets 25,001 58,224
Accounts payable and accrued expenses 962,663 1,577,888
Interest accruals 548,533 392,714
Cash used in operating activities - continuing operations (648,076) (1,452,096)
Cash generated by operating activities - discontinued operations 35,287
CASH USED IN OPERATING ACTIVITIES (648,076) (1,416,809)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in notes receivable (338,333)
Investment in equity method investment (500) (999,000)
Intangibles acquired (44,405)
Investment in deposits
Deposits refunded 14,800
Net cash used in investing activities – continuing operations (338,833) (1,028,605)
Net cash used in investing activities – discontinued operations (36,230)
NET CASH USED IN INVESTING ACTIVITIES (338,833) (1,064,835)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from short term notes and convertible notes 1,318,834 2,461,666
Repayment of convertible notes (381,832) (304,354)
Proceeds from non-controlling shareholders  
NET CASH PROVIDED BY FINANCING ACTIVITIES 937,002 2,157,312
NET DECREASE IN CASH (49,907) (324,332)
CASH AT BEGINNING OF YEAR 50,433 374,765
CASH AT END OF YEAR 526 50,433
RECONCILIATION OF OPENING CASH WITHIN THE BALANCE SHEET TO THE STATEMENT OF CASH FLOWS    
Cash 50,433 373,822
Cash included in assets held for resale 943
CASH AT BEGINNING OF THE YEAR 50,433 374,765
RECONCILIATION OF CLOSING CASH WITHIN THE BALANCE SHEET TO THE STATEMENT OF CASH FLOWS    
Cash 526 50,433
CASH AT END OF THE YEAR 526 50,433
CASH PAID FOR INTEREST AND TAXES:    
Cash paid for income taxes
Cash paid for interest (55,055) (31,403)
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Fair value of warrants issued with convertible notes 109,268 1,045,655
Conversion of convertible debt to equity 441,971 432,500
Fair value of warrants issued on debt extinguishment 102,353
Fair value of warrants issued for equity method investments $ 108,220