XML 123 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statement of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Cash Flows from Operating Activities:        
Net loss $ (5,082,352) $ (9,918,107) $ (10,102,266) $ (2,907,828)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock-based compensation 1,862,000 8,966,850 8,966,850 2,100,000
Loss on disposition of digital currency and digital currency assets     0 2,029
Series C Preferred stock-based compensation 696,000 0    
Impairment loss on digital assets     0 6,125
Non-cash lease expenses 59,760 52,058 71,349 44,647
Depreciation and amortization 190,247 186,306 248,510 15,862
Amortization of debt discount 72,996 0    
Changes in operating assets and liabilities:        
Loss on settlement of debt 882,279 0    
Accounts receivable (2,473) (182,308) (427,433) 0
Inventory (40,946) (70,033) 101,092 (114,645)
Digital currency     0 (46,976)
Prepaid expense (32,388) (14,590) (10,431) (240)
Contribution inventory - related party 0 14,460    
Related party advances funding operating expense 6,495 222,529 246,425 155,919
Accounts payable and accrued liabilities 127,827 (25,243) (32,827) 76,657
Operating lease liabilities (59,260) (51,858) (70,849) (40,000)
Net Cash used in Operating Activities (1,319,815) (819,936) (1,211,764) (708,450)
Cash Flows from Investing Activities:        
Purchase of equipment 0 (2,231) (4,015) (5,350)
Share capital - Mighty Fire Breaker UK Limited     0 1
Net Cash used in Investing Activities 0 (2,231) (4,015) (5,349)
Cash Flows from Financing Activities:        
Proceed from convertible note 1,031,320 0 0 35,000
Proceeds from loan - related party 0 305,000 307,500 784,484
Deferred offering cost (57,131) 0    
Repayment of loan- related party (60,000) 0 (125,000) (55,720)
Proceed from issuance Series C Preferred Stock 165,000 907,600 907,600 0
Proceed from stock subscription     500,000 0
Proceeds from promissory note     120,000 0
Proceeds from promissory note 0 120,000    
Net Cash provided by Financing Activities 1,079,189 1,332,600 1,710,100 763,764
Change in cash (240,626) 510,433 494,321 49,965
Cash, beginning of period 549,755 55,434 55,434 5,469
Cash, end of period 309,129 565,867 549,755 55,434
Supplemental Disclosure Information:        
Cash paid for interest 0 0 0 0
Cash paid for taxes 0 0 0 0
Non-Cash Financing Disclosure:        
Common stock issued for services 1,862,000 146,850 146,850 70,000
Series C Preferred stock issued for services 696,000 0    
Common stock issued upon conversion of Series C Preferred stock 0 300 300 1,000
Common stock issued for stock to be issued - management 180,000 0 180,000 0
Issuance of Series C Convertible Preferred stock for acquisition of Mighty Fire Breaker     0 4,200,000
Common stock issued for conversion and settlement of debt 1,085,148 0    
Debt forgiveness - related party     0 9,355
Series C Preferred stock issued for subscription received 500,000 0    
Reclassification of due to related party to convertible note     19,000 0
Cancellation comment stock - related party 6,500 0    
Contribution inventory - related party     14,460 0
Warrants issued in conjunction with convertible debts 471,209 0    
Issuance Series C Convertible Preferred stock for services - related party     8,640,000 0
Reclassification of due to related party to convertible note 0 19,000    
Repayments of related party loans using digital currency     0 47,350
Contribution inventory - related party   14,460    
Right -of-use assets obtained in exchange for new operating lease liabilities 0 161,665 $ 161,665 $ 0
Issuance Series C Preferred stock for services - related party $ 0 $ 8,640,000