XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash Flows from Operating Activities    
Net loss $ (208,339) $ (286,437)
Adjustments to reconcile net loss to net cash used in operating activities:    
Shares issued for services provided 0 90,000
Amortization of debt discount 58,695 115,619
Change in fair value of derivative liabilities (145,638) (291,591)
Gain on debt extinguishment (25,035) 0
Initial derivative expense 142,726 0
Changes in operating assets and liabilities:    
Accounts receivable 0 755
Inventory 0 84
Prepaids & other current assets 8,062 (27,717)
Accounts payable and accrued liabilities 28,887 107,861
Accrued interest (17,036) 25,988
Net cash used in operating activities (157,678) (265,438)
Cash Flows from Investing Activities    
Net cash used in investing activities 0 0
Cash Flows from Financing Activities    
Increase in note payable to shareholder 163,000 70,000
Proceeds from convertible notes 76,000 170,000
Repayment of convertible notes (133,392) (132,638)
Proceeds from sale of common stock 50,277 125,006
Net cash provided by financing activities 155,885 232,368
Net increase (decrease) in cash (1,793) (33,070)
Cash, beginning of period 2,078 48,941
Cash, end of period 285 15,871
Supplemental disclosures of cash items    
Interest paid 0 0
Income tax paid 0 0
Supplemental schedule of non-cash investing and financing activities    
Discount on convertible notes payable from derivative liability $ 81,000 $ 55,261