XML 19 R7.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss) $ 498,724 $ (2,511,947)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of intangible assets 38,750 3,229
Original issue discount charged to interest expense 11,091 0
Share Based compensation 824,650 702,016
Accretion of Series A recorded as interest expense 1,159,265 0
Loss on redemption of Series A Preferred 646,653 0
Loss on legal settlement 500,000 0
Gain (loss) on lease terminations 0 (869,690)
Gain on settlement of notes payable 0 (515,964)
Gain on settlement of accounts payable 0 (2,289,283)
(Gain) loss on revaluation of derivative liabilities (4,286,515) 4,585,124
Gain on settlement of liabilities (562,793) 0
Impairment of intangible assets 113,021 0
Change in fair value of contingent considerations (150,000) 0
Bad debt expense 8,700 0
Changes in assets and liabilities:    
Accounts receivable (6,600) (29,700)
Prepaid expenses and other current assets 1,317 (4,968)
Accounts payable and accrued liabilities 416,151 195,578
Deferred Revenue 10,000 0
Net cash used in operating activities (701,585) (514,409)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for acquisition of business 0 (5,000)
Net cash used in investing activities 0 (5,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from sales of Series A Preferred Stock 125,000 0
Principal payments on SBA Loan (25,960) (28,027)
Proceeds from convertible notes payable 500,000 0
Proceeds from notes payable, net of discounts 200,000 548,000
Net cash provided by financing activities 799,040 519,973
Net change in cash and cash equivalents 97,455 564
Cash and cash equivalents at beginning of period 3,402 2,838
Cash and cash equivalents at end of period 100,857 3,402
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest paid 3,845 4,128
Income taxes paid 0 0
Supplemental disclosure of financing cash flow information:    
Preferred stock dividend 69,311 1,033,729
Shares issued for redemption of Series A shares 1,604,398 0
Shares issued for settlement of Series D, notes payable, and accrued liabilities – related party 267,423 0
Conversion of payable to stock 166,194 363,608
Royalty payable issued for purchase of business 0 150,000
Release of true-up obligation on commitment shares 0 152,945
Establishment of derivative liability of conversion feature upon default 0 100,551
Nonrelated Party    
Adjustments to reconcile net loss to net cash used in operating activities:    
Gain on settlement of notes payable   (485,212)
Changes in assets and liabilities:    
Accrued interest 73,703 187,215
Supplemental disclosure of financing cash flow information:    
Preferred stock dividend 68,923 893,828
Related Party    
Changes in assets and liabilities:    
Accrued interest 2,298 33,981
Supplemental disclosure of financing cash flow information:    
Preferred stock dividend 388 139,901
Accounts Payable    
Supplemental disclosure of financing cash flow information:    
Conversion of payable to stock 171,712 62,328
Convertible Notes Payable | Related Party    
Supplemental disclosure of financing cash flow information:    
Conversion of payable to stock 0 969,469
Series X Preferred Stock    
Supplemental disclosure of financing cash flow information:    
Shares issued for Series X dividends 42,609 104,454
Preferred stock dividend 68,923  
Conversion to Series Preferred Stock 0 117
Series F Preferred Stock    
Supplemental disclosure of financing cash flow information:    
Shares issued for Series X dividends   899,607
Preferred stock dividend   941,713
Conversion to Series Preferred Stock 0 987,575
Series A Preferred Stock    
Supplemental disclosure of financing cash flow information:    
Conversion to Series Preferred Stock 0 12,774,079
Series A Preferred Stock | Convertible Notes Payable    
Supplemental disclosure of financing cash flow information:    
Conversion of payable to stock 0 580,132
Series D Preferred Stock    
Supplemental disclosure of financing cash flow information:    
Conversion to Series Preferred Stock $ 0 $ 101,165