XML 124 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cashflows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities:    
Net loss $ (1,313,026) $ (2,650,650)
Net loss to net cash used in operating activities:    
Stock-based compensation 10,000 450,338
Vesting of restricted stock units 582,084 1,559,598
Forfeit and expired stock-based compensation (668,781) (659,052)
Disposal of fixed assets 48,133
Impairment of fixed assets 6,367
Gain on change in fair value of warrant derivative liability (6,652) (159,363)
Amortization of debt discount 90
Amortization of intangible asset 467,855 184,626
Depreciation 4,909 12,696
Changes in operating assets and liabilities:    
(Increase) decrease in other receivables 87,912 (75,358)
Increase (decrease) in accounts payable (55,515) 227,244
Increase in accrued liabilities 698,439 847,917
Net cash provided by/(used) in operating activities (144,642) (255,547)
Cash flows from investing activities    
Purchase of intangible assets (243,472) (248,371)
Net cash used in investing activities (243,472) (248,371)
Cash flows from financing activities    
Payment of dividends (42,883)
Payment of loans payable (12,661) (10,759)
Proceeds from loans payable – related party 447,370 572,617
Repayment of loans payable – related party (29,013) (821,162)
Stock issued for payment of debt 821,433
Proceeds from sale of capital assets 17,089
Net cash provided by financing activities 422,785 519,246
Effects of exchange rate changes on cash (1,155) (40,193)
Net Change in Cash 33,516 (24,865)
Cash – Beginning of Period 7,668 32,533
Cash – End of Period 41,184 7,668
Supplemental information:    
Cash paid for interest 8,477 13,039
Cash paid for taxes