XML 71 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash Flows from Operating Activities:    
Net loss $ (3,253,813) $ (486,397)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization on intangible assets 0 3,228
Depreciation on property and equipment 2,196 0
Issuance of common stock to non-affiliates for services 345,000 408,851
Accrual of unvested incentive stock 19,997 0
Cancellation of common stock issued to non-affiliates for services (522,324) 0
Stock-based compensation incurred from deferred compensation 3,474,935 0
Changes in operating assets and liabilities:    
Accounts receivable (101,482) 0
Other receivable (1,170) 0
Prepaid expense (19,953) (14,685)
Deferred Share Issuance Cost 0 (5,002)
Accounts payable and accrued liabilities 51,131 18,789
Accrued Interest 0 3,070
Net Cash Used in Operating Activities (5,483) (72,146)
Cash Flows from Investing Activities:    
Acquisition of property and equipment (26,521) 0
Net Cash Used in Investing Activities (26,521) 0
Cash Flows from Financing Activities:    
Proceeds from loans 40,692 46,820
Repayment to related party (10,900) 0
Advancement from related party 3,635 0
Proceeds from loan payable - related party 0 9,606
Net Cash Provided by Financing Activities 33,427 56,426
Effect of exchange rate changes on cash (583) 0
Net Change in Cash and Cash Equivalents 840 (15,720)
Cash and Cash Equivalents, beginning of period 3,705 16,103
Cash and Cash Equivalents, end of period 4,545 383
Cash consists of:    
Cash at bank 4,545 0
Funds held in trust 0 383
Closing cash 4,545 383
Supplemental Disclosure Information:    
Cash paid for interest 0 0
Cash paid for taxes 0 0
Non-Cash Disclosure:    
Issuance of common stock as commitment shares 0 249,748
Issuance of common stock to non-affiliates for services 345,000 0
Issuance of common stock to SolanAI Global Ltd. as treasury stock 600,000 0
Issuance of common stock for debt settlement 188,934 0
Issuance of common stock for acquisition of Goldfinch Group Co. Ltd. HK 350,000 0
Cancellation of common stock issued to non-affiliates for services $ (522,324) $ 0