XML 18 R7.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities:    
Net loss $ (2,925,582) $ (3,893,859)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 85,198 128,489
Gain on forgiveness of payables and liabilities (181,055) (161,045)
Change in fair market of derivative liabilities 407,594 60,291
Loss on equity investment 0 1,500,000
Bad debt expense 741,380 59,817
Exceptional Costs gain (loss) 18,772 0
Operating lease expense 0 47,129
(Gain)/Loss on Disposal of Asset 110,573 0
Loss on convertible notes 11,381 0
Impairment expense 23,965 0
Gain on partial extinguishment of debt (222,092) 0
Changes in operating assets and liabilities:    
Accounts receivable (145,548) (46,096)
Prepaid expenses and other assets 123,708 (173,724)
Accounts payable and accrued expenses 1,949,843 1,361,330
Operating lease liabilities, net (527,409) (170,251)
Other current liabilities 13,233 (226,432)
Other assets 449,556 0
Other liabilities 0 0
Net cash provided (used) in operating activities (66,483) (1,514,351)
Cash flows from investing activities:    
Purchases of property and equipment 0 (33,162)
Issuance of note receivable, related party 0 (29,817)
Advances to related party 0 (30,000)
Net cash provided (used) in investing activities 0 (92,979)
Cash flows from financing activities:    
Issuance of common stock, net of fees 1,174,296 3,946,075
Proceeds from notes payable 160,000 0
Net repayments of loan payable (387,555) (1,866,432)
Net cash provided (used) by financing activities 946,741 2,079,643
Net change in cash 880,258 472,314
Effect of exchange rate on cash (904,003) (397,695)
Cash at beginning of year 86,531 11,912
Cash at end of year 62,786 86,531
Supplemental disclosure of cash flow information:    
Cash paid for interest 30,782 18,971
Cash paid for income taxes 0 0
Non-cash financing and investing activities:    
Conversion of convertible debt 42,328 109,521
Partial extinguishment of loan payable $ 222,092 $ 0