XML 19 R6.htm IDEA: XBRL DOCUMENT v3.25.4
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from Operating Activities:    
Net loss $ (6,935,915) $ (203,724)
 Adjustments to reconcile net loss to net cash used in operating activities:    
 Amortization of debt issuance cost 36,946
 Change in fair value of convertible notes payable 286,680
 Stock based compensation 2,417,647
 Depreciation and amortization 118,895
Changes in current assets and current liabilities:    
 Prepaid expenses and other current assets (919,368)
 Due from related party (127,862) 159,137
 Accounts payable and accrued expenses 257,964 45,000
 Customer deposit 108,006
 Due to related parties (950,710)
Stock-based compensation liability 350,000
 Excise tax payable 33,614
 Income taxes payable 24,767
Net cash (used in) provided by operating activities (5,407,342) 108,419
Cash flows from Investing Activities:    
 Notes receivable (398,245)
 Purchase of property and equipment (50,381)
 Cash acquired in connection with asset acquisition 119,135
Net cash used in investing activities (329,491)
Cash flows from Financing Activities:    
 Proceeds from issuance of convertible note 550,000
 Repayment of convertible notes (149,884)
 Proceeds from exercise of warrants 5,698,354
Net cash provided by financing activities 6,098,470
Net change in cash 361,637 108,419
Cash, and cash equivalents, beginning of the period 2,284,933 3,014
Cash, and cash equivalents, end of the period 2,646,570 111,433
Supplemental cash flow information:    
Interest paid
Taxes paid
Non cash investing and financing activities:    
Issuance of shares in asset acquisition 11,700,000
Issuance of warrants in asset acquisition $ 2,340,000