XML 15 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (46,529,425) $ (2,857,262)
Adjustments to reconcile net loss to net cash used in operating activities:    
Derivative liability movements 30,657,732 (6,461,496)
Depreciation 1,627 1,627
Amortization of debt discount 227,025 874,193
Loss on settlement and repricing of convertible notes 5,966,969 4,643,454
Fair value of price protected warrants 8,250,469 2,051,405
Fair value of common shares issued for services 296,750  
Deemed interest income (28,846) (19,614)
Unrealized loss on equity method investments 660
Warrants issued for services 75,357
Stock based compensation 20,557 220,416
Changes in Assets and Liabilities    
Receivable from equity method investments (800)
Other current assets (49,530) 25,024
Accounts payable and accrued expenses (15,884) 571,816
Related party payables 7,832
Interest receivable (10,770)
Interest accruals 670,013 394,374
CASH USED IN OPERATING ACTIVITIES (535,481) (480,846)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in notes receivable (288,333)
Investment in equity method investment (500)
CASH USED IN INVESTING ACTIVITIES (288,833)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from bank overdraft  
Proceeds from notes payable 233,333
Proceeds from convertible notes 542,000 785,502
Repayment of convertible notes (298,556)
NET CASH PROVIDED BY FINANCING ACTIVITIES 542,000 720,279
NET INCRERASE (DECREASE) IN CASH 6,519 (49,400)
Cash and cash included in assets held for sale at the beginning of the period 526 50,433
CASH AT END OF PERIOD 7,045 1,033
CASH PAID FOR INTEREST AND TAXES:    
Cash paid for income taxes
Cash paid for interest 4,143 41,096
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Fair value of warrants issued with convertible notes 125,751 87,676
Conversion of convertible debt to equity $ 759,011 $ 198,716