XML 17 R3.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current Assets:    
Cash and Cash Equivalents $ 222,572 $ 29,228
Other Receivable 34,667
Prepaid Expenses 203,389
Notes Receivable - Related Party 8,779,000
Accrued Interest Receivable - Related Party 92,838
Advances to Related Party 3,365,000
Other Current Assets 25,500 18,332
Total Current Assets 12,688,299 82,227
Other Assets:    
Deferred Offering Costs 1,000,000 1,219,176
Prepaid Expenses - Long-Term 125
Investment in Equity Securities 1,100,000
Total Other Assets 2,100,000 1,219,301
Total Assets 14,788,299 1,301,528
Current Liabilities:    
Accounts Payable 1,320,617 1,929,469
Due to Officer - Related Party 24,303
Accrued Interest 1,189,345
Accrued Payroll 44,249 251,043
Accrued Liabilities 1,130,208 193,785
Share Payable 1,234 32,500
Other Current Liabilities 98,238 95,238
Notes Payable 297,900
Convertible Debt - December 2024, net of discount 21,719
Convertible Debt, net of discount and issuance costs 5,722,511
Convertible Debt - Yorkville 3,771,845
Commitment Fee Payable 1,000,000
Total Current Liabilities 7,366,391 9,757,813
Long-Term Liabilities:    
Warrant Liability 3,987,046
Total Long-Term Liabilities 3,987,046
Total Liabilities 11,353,437 9,757,813
Commitments and Contingencies (Note 4)
Stockholders’ Equity (Deficit)    
Preferred stock value 420
Common Stock, $0.0001 Par Value - 250,000,000 Shares Authorized, 20,951,363 and 7,033,330 Issued and Outstanding as of December 31, 2025 and 2024, respectively 2,095 14,554
Stock Subscription Receivable (3,700)
Additional Paid In Capital 33,986,156 6,195,322
Accumulated Deficit (30,538,211) (14,647,702)
Accumulated Other Comprehensive Loss (15,179) (15,179)
Total Stockholders’ Equity (Deficit) 3,434,862 (8,456,285)
Total Liabilities and Stockholders’ Equity (Deficit) 14,788,299 1,301,528
Series C Preferred Stock    
Stockholders’ Equity (Deficit)    
Preferred stock value
Series B Preferred Stock    
Stockholders’ Equity (Deficit)    
Preferred stock value 1
Series A Preferred Stock    
Stockholders’ Equity (Deficit)    
Preferred stock value