XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities:    
Net loss $ (4,533,761) $ (437,007)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization expense 11,675 12,648
General and administrative expenses advanced by related parties 321,448 11,265
Stock based compensation expense 2,834,535 3,843
Changes in operating assets and liabilities:    
Prepaid expenses (4,199) (8,136)
Accounts payable 28,452 285,233
Accrued expenses (10,750) (133,000)
Accrued interest - related parties 30,247 27,041
Tax payable (225)
Net cash used in operating activities (1,322,578) (238,113)
Cash Flows from Investing Activities:    
Capital expenditures for equipment (45,828) (264,154)
Net cash used in investing activities (45,828) (264,154)
Cash Flows from Financing Activities:    
Proceeds from issuance of RWT Class A common stock 740,000
Proceeds from issuance of RWT Class B common stock 125,000
Proceeds from issuance of Holdco Class A common stock in connection with PIPE subscriptions 700,000
Proceeds from reverse recapitalization 3,980,264  
Payment of deferred financing costs (75,000)  
Payment of prepaid forward purchase agreements (4,106,599)  
Proceeds from issuance of common stock 1,998
Proceeds from issuance of Series A preferred stock 8,000
Proceeds from note payable 446,910
Repayment of note payable (17,296)
Net cash provided by financing activities 1,363,665 439,612
Net change in cash (4,741) (62,655)
Cash - beginning of the year 37,345 100,000
Cash - end of the year $ 32,604 $ 37,345