XML 17 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Operating activities    
Net income (loss) $ 457,417 $ (259,239)
Adjustments to reconcile net income (loss) to net cash from operating activities:    
Allowance for doubtful accounts 7,276 4,278
Amortization of intangible assets and capitalized software 90,728 146,575
Shares issued for services 21,000 15,100
Gain on extinguishment of debt (1,145,695)
Loss on repurchase of debt 479,940
Loss on conversion of debt 102,251
Changes in operating assets and liabilities:    
Accounts receivable (1,797) (128,985)
Inventory 5,989 (16,598)
Prepaid expenses and other current assets 5,339 (17,804)
Accounts payable (14,531) 262,055
Other current liabilities 170,201 137,055
Cash flows from operating activities 178,118 142,437
Financing activities:    
Proceeds from related-party borrowings 90,968 10,300
Repayments of related-party borrowings (14,504)
Proceeds of loan borrowings 114,400 146,500
Repayments of loan borrowings (89,991) (193,651)
Proceeds from issuance of stock 499,998
Extinguishment of debt (300,000)
Cash flows from financing activities 300,871 (36,851)
Change in cash 478,989 105,586
Cash and cash equivalents - beginning of year 157,168 51,582
Cash and cash equivalents - end of period 636,157 157,168
Supplemental disclosures of cash flow activity:    
Cash paid for interest 80,713 245,995
Cash paid for taxes
Supplemental noncash investing and financing activity:    
Debt and accrued interest converted to shares of common stock 1,254,269 12,000
Common stock dividends on A-2 preferred shares $ 29,618 $ 88,853