XML 15 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (24,321,064) $ (1,129,110)
Adjustments to reconcile net loss to net cash used in operating activities:    
Derivative liability movements (2,635,208) (923,488)
Depreciation 1,084 1,084
Amortization of debt discount 178,491 640,245
Loss on settlement and repricing of convertible notes 17,686,534 102,352
Fair value of price protected warrants 8,250,469
Deemed interest income (18,658) (11,207)
Unrealized loss on equity method investments 572
Warrants issued for services 72,414
Stock based compensation 19,186 188,928
Changes in Assets and Liabilities    
Receivable from equity method investments (900)
Other current assets (6,995) 21,267
Accounts payable and accrued expenses 12,417 426,727
Related party payables 5,106
Interest receivable (7,141) (72)
Interest accruals 437,656 247,793
CASH USED IN OPERATING ACTIVITIES (398,123) (363,395)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in notes receivable (188,333)
Investment in equity method investment (500)
CASH USED IN INVESTING ACTIVITIES (188,833)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from bank overdraft 811
Proceeds from notes payable 100,000
Proceeds from convertible notes 417,000 718,835
Repayment of convertible notes (238,013)
NET CASH PROVIDED BY FINANCING ACTIVITIES 417,811 580,822
NET INCRERASE (DECREASE) IN CASH 19,688 28,594
Cash and cash included in assets held for sale at the beginning of the period 526 50,433
CASH AT END OF PERIOD 20,214 79,027
CASH PAID FOR INTEREST AND TAXES:    
Cash paid for income taxes
Cash paid for interest 2,895 35,302
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Fair value of warrants issued with convertible notes 105,167 87,676
Conversion of convertible debt to equity $ 439,108