XML 18 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (4,394,384) $ (4,126,341)
Adjustment to reconcile net loss to net cash used in operating activities:    
Derivative liability movements (132,791) (6,892,395)
Depreciation 2,169 2,169
Amortization of debt discount 318,100 1,037,914
Gain (loss) on settlement, cancellation and repricing of securities (6,334,116) 4,764,680
Fair value adjustment to price protected securities 8,250,469 2,051,405
Fair value of common stock issued for services 297,525
Fair value of warrants issued for services 75,357
Deemed interest income (53,818) (28,439)
Unrealized loss on equity method investments 819
Impairment of equity method investment 705,142
Impairment of notes receivable 424,989
Stock based compensation 21,928 220,416
Impairment of deposit 5,000
Changes in Assets and Liabilities    
Other current assets (33,775) 25,001
Accounts payable and accrued expenses (58,485) 962,663
Related party payables 7,832
Interest accruals 896,637 548,533
CASH USED IN OPERATING ACTIVITIES (787,722) (648,076)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in notes receivable (338,333)
Investment in equity method investment (500)
NET CASH USED IN INVESTING ACTIVITIES (338,833)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from short term notes and convertible notes 817,000 1,318,834
Repayment of convertible notes (381,832)
Proceeds from non-controlling shareholders
NET CASH PROVIDED BY FINANCING ACTIVITIES 817,000 937,002
NET DECREASE IN CASH 29,278 (49,907)
CASH AT BEGINNING OF YEAR 526 50,433
CASH AT END OF YEAR 29,804 526
CASH PAID FOR INTEREST AND TAXES:    
Cash paid for income taxes
Cash paid for interest (5,558) (55,055)
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Fair value of warrants issued with convertible notes 155,335 109,268
Conversion of convertible debt to equity 1,281,724 441,971
Fair value of warrants issued on debt extinguishment 102,353
Fair value of common stock issued for equity method investments $ 4,200,000