XML 27 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Operations and Comprehensive Loss - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Consolidated Statement of Operations and Comprehensive Loss    
Revenue $ 808,372 $ 520,645
Operating expenses    
Cost of revenue, exclusive of amortization and depreciation shown separately below 554,182 182,730
Cost of revenue - related parties 101,317 77,404
Amortization and depreciation 264,696 248,510
General and administration 498,445 256,602
Advertising and marketing 1,005,504 148,289
Management compensation 75,000 180,000
Professional fees 1,935,900 625,452
Professional fees - related parties 1,664,004 8,899,596
Research and development expense 14,002 0
Total operating expenses 6,113,050 10,618,583
Loss from operations (5,304,678) (10,097,938)
Other expense    
Interest expense (257,782) (4,328)
Change in fair value of derivative liability (409,776) 0
Loss on settlement of debt (909,486) 0
Total other expense (1,577,044) (4,328)
Loss from operations before taxes (6,881,722) (10,102,266)
Provision for income taxes 0 0
Net loss (6,881,722) (10,102,266)
Comprehensive loss $ (6,881,722) $ (10,102,266)
Net loss per common share - basic and diluted $ (0.14) $ (0.10)
Basic and diluted weighted average number of common shares outstanding 50,296,518 96,663,470