XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows From Operating Activities    
Net Income (Loss) $ 87,000 $ (251,500)
Changes in operating assets and liabilities:    
Accounts receivable (63,837) (28,687)
Inventory (20,617) (25,424)
Deferred revenue 20,380 3,949
Accrued expenses 4,543 1,450
Accounts payable 551 (7,630)
Prepaid expenses (4,832) 0
Net Cash Provided by Used in Operating Activities 23,188 (307,842)
Cash Flows From Investing Activities    
Purchase of intangible assets (26,037) 0
Net Cash Used in Investing Activities (26,037) 0
Cash Flows From Financing Activities    
Advances from related parties 962,848 613,973
Repayment to related parties (1,071,720) (572,255)
Cash acquired in recapitalization 0 8,793
Proceeds from the sale of common stock 755,000 265,000
Net Cash Provided by Financing Activities 646,128 315,511
Net Increase in Cash 643,279 7,669
Cash at Beginning of Period 19,238 11,569
Cash at End of Period 662,517 19,238
Supplemental Cash Flow Information:    
Cash paid for interest 0 0
Cash paid for income taxes $ 0 $ 0