XML 15 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,749,821) $ (331,465)
Derivative liability movements (928,979) (815,941)
Depreciation 542 542
Amortization of debt discount 118,056 319,899
Loss on convertible debt 2,487,213 66,047
Fair value of price protected warrants 1,618,545
Fair value of warrants issued for services 36,207
Deemed interest income (9,056) (3,282)
Unrealized loss on equity method investments 484
Stock based compensation 17,815 94,464
Other current assets 4,495 26,221
Accounts payable and accrued expenses 3,675 283,679
Related party payables 5,106
Interest receivable (3,551)
Interest accruals 212,340 120,396
CASH USED IN OPERATING ACTIVITIES (223,620) (202,749)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in notes receivable (158,333)
Investment in equity method investment (500)
NET CASH USED IN INVESTING ACTIVITIES (158,833)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from bank overdraft 151
Proceeds from notes payable and convertible debt 223,000 402,335
Repayment of convertible debt   (84,311)
Repayment of federal relief loans  
NET CASH PROVIDED BY FINANCING ACTIVITIES 223,151 318,024
NET DECREASE IN CASH (469) (43,558)
CASH AT BEGINNING OF YEAR 526 50,433
CASH AT END OF PERIOD 57 6,875
CASH PAID FOR INTEREST AND TAXES:    
Cash paid for income taxes
Cash paid for interest (404) (16,522)
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Fair value of warrants issued with convertible debt 52,735 44,813
Conversion of convertible debt to equity $ 230,798