XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
3 Months Ended 9 Months Ended 129 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Cash Flows from Operating Activities          
Net Income/(Loss) $ (395,394) $ 354,466 $ (727,133) $ (393,742) $ 19,967,477
Adjustments to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities          
Depreciation and amortization     1,329 (343)  
Discount expensed from note payable and convertible notes     21,360 0  
Common stock issued for services     384,150 0  
Warrants issued for services     187,464 247,513  
Change in fair value on derivative liability (120,891) (309,037) (67,423) 273,436  
Changes in operating assets and liabilities          
Accounts receivable     (20,260) 10,675  
Deposit     (6,474) 0  
Inventory     394,694 188,801  
Note receivable     (391,890) 0  
Offering Costs     0 2,657  
Right of use asset, net - current     8,984 46,349  
Right of use asset, net - non-current     (166,086) 0  
Accounts payable     69,103 (74,139)  
Accrued liabilities     (85,913) (27,420)  
Accrued interest payable     7,210 (2,820)  
Accrued interest payable - related party     29,740 17,389  
Lease liability - current     53,293 (39,042)  
Lease liability - long-term     105,219 (9,222)  
Net Cash provided by (used in) Operating Activities     (202,634) 240,090  
Cash Flows from Investing Activities          
Fixed Asset Purchase     (19,302) 0  
Cash flows provided by (used in) Investing Activities     (19,302) 0  
Cash Flows from Financing Activities          
Proceeds from issuance of convertible debt     0 25,926  
Payments for repayment of convertible debt     (146,904) (67,815)  
Proceeds from issuance of noted payable     160,000 122,541  
Payments for repayment of notes payable     (56,549) (329,380)  
Proceeds from issuance of noted payable - related party     400,000 95,000  
Payments for repayment of noted payable - related party     (57,179) 0  
Net Cash provided by (used in) Financing Activities     299,368 (159,129)  
Increase (decrease) in cash     77,432 80,961  
Cash at beginning of period     112,020 19,441  
Cash at end of period $ 189,452 $ 100,402 $ 189,452 $ 100,402 $ 189,452