XML 80 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows (Audited) - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) from continuing operations $ (62,399,163) $ (9,392,702)
Adjustments to reconcile net loss to net cash used in operating activities:    
Settlement expense 22,062,419
Share based compensation 31,891,974 4,515,182
Depreciation expense 104,642 48,279
Amortization of debt issuance costs 100,000
Unrealized loss on convertible debt 117,710 192,797
Change in operating assets and liabilities:    
Inventory (121,404) (900,543)
Deferred offering cost 88,704 (88,704)
Promissory note interest 50,930
Paid in kind interest capitalized 266,442
Interest payable 154,808 65,889
Prepaid expenses (214,325) (33,707)
Deferred revenue 1,500,000
Customer deposits 65,750 71,750
Security deposit (63,492)
Change in operating right of use asset (720,787) 56,432
Change in operating right of use liability 609,379 (152,556)
Accounts payable and accrued expenses 224,461 471,689
Sales tax payable 6,839
Accrued payroll and compensation 436,021 1,064,300
Net cash (used) in operating activities (5,939,092) (3,981,894)
CASH FLOWS FROM INVESTING ACTIVITIES    
Property and equipment, net (1,270,057)
Net cash (used) in investing activities (1,270,057)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from crowdfunding 795,891 1,529,803
Proceeds from convertible debt, net 650,000 3,250,000
Proceeds from common stock issuance 535,067
Proceeds from warrant issuance 3,500,000
Proceeds from related party notes 1,000,000 (26,844)
Net cash provided by financing activities 5,945,891 5,288,026
Net (decrease) increase in cash and cash equivalents (1,263,258) 1,306,132
Cash and cash equivalents, beginning of period 1,352,892 46,760
Cash and cash equivalents, end of period 89,634 1,352,892
Supplemental disclosure of cash flow information    
Interest paid 90,790
Cash paid for settlement 225,000
Supplemental disclosure of non-cash investing and financing activities    
Common stock for services rendered 5,644,597
Common stock for settlement $ 3,462,375