XML 33 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Cash Flows from Operating Activities:        
Net (loss) income $ (35,428) $ (2,759,098) $ (3,115,490) $ 864,190
Adjustments to reconcile net loss to net cash used in Operating activities:        
Warrant expense 1,582,072 1,582,072
Common stock issued for services 1,064,114 894,114
Depreciation expense 15,971 19,425 25,901 25,903
Operating lease expense 56,306 2,010 34,450
Changes in Operating Assets and Liabilities:        
Accounts receivable (48,300) (136,039)    
Other assets     12,500
Related party receivable     30,000 (509,283)
Draws against commissions (33,644) (33,241) (148,024)
Accounts payable and accruals (15,497) (7,588) 31,825 (1,209)
Net cash used by operating activities (60,592) (235,104) (537,869) 231,577
Cash Flows from Investing Activities:
Cash Flows from Financing Activities:        
Common stock issued for cash     170,000
Repayment of related party loans (90,000)    
Distributions to controlling shareholder (45,077)    
Proceeds from related parties 110,000 48,060 50,000 40,000
Loan payable     (2,193)
Net cash provided by financing activities 20,000 2,983 220,000 37,807
Net change in cash (40,592) (232,121) (317,869) 269,384
Cash, at beginning of period 56,222 374,091 374,091 104,707
Cash, at end of period 15,630 141,970 56,222 374,091
Supplemental Non-Cash Disclosure:        
Cash paid for interest
Cash paid for taxes
Non-cash financing activity:        
Establish right of use of asset 373,489 373,489
Common stock issued for prepaid services $ 185,000 $ 185,000