XML 20 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (3,759,238) $ (2,938,343)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 62,738 48,771
Common stock issued for services 71,378
Non-cash lease expense 89,500
Stock-based compensation 59,803 32,831
Changes in operating assets and liabilities:    
Accounts receivable 379,807 (59,547)
Accounts receivable, related party 50,614 (50,614)
Other current assets 491,883 203,110
Right-of-use asset   121,089
Accounts payable (361,301) 30,603
Accounts payable, related parties (3,200)
Deferred revenue 16,611
Accrued expenses 55,672 (22,679)
Operating lease liability (89,500) (121,089)
Net cash used in operating activities (2,932,033) (2,759,068)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (11,111) (15,251)
Net cash used in investing activities (11,111) (15,251)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from sale of common stock and exercise of warrants 2,469,150 5,332,283
Proceeds received from line of credit 300,000
Repayments on line of credit (1,050,551)
Proceeds received from advances, related party 1,295,010
Repayments on advances, related party (1,095,000)
Repayments on notes payable (410,676) (185,692)
Proceeds received from convertible notes payable 1,455,000
Net cash provided by financing activities 2,058,474 6,051,050
NET CHANGE IN CASH AND CASH EQUIVALENTS (884,670) 3,276,731
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 3,280,075 3,344
CASH AND CASH EQUIVALENTS AT END OF PERIOD 2,395,405 3,280,075
SUPPLEMENTAL INFORMATION:    
Interest paid 15,600 36,226
Income taxes paid
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Initial recognition of right-of-use asset and lease liability 325,491
Cancellation of Class A common stock 42
Non-cash application of invoices to STLogics loan 200,010
Class a common stock issued for debt and interest conversion 1,472,460
Options issued for accrued director fees 24,267
Prepaid asset financed with note payable $ 378,659 $ 370,596