XML 16 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Operations and Comprehensive Loss (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Consolidated Statements of Operations and Comprehensive Loss (Unaudited)        
Revenue $ 288,212 $ 107,042 $ 1,945,232 $ 738,729
Operating expenses        
Cost of revenue, exclusive of amortization and depreciation shown separately below 575,603 139,181 1,503,965 338,245
Cost of revenue - related parties 0 26,256 95,290 99,392
Amortization and depreciation 90,054 63,647 241,700 190,247
General and administration 349,403 130,008 872,109 388,746
Advertising and marketing 232,569 142,797 489,673 450,777
Payroll and management compensation 2,437,089 25,000 5,410,210 50,000
Professional fees 808,268 78,772 1,881,254 2,805,027
Professional fees - related parties 32,924 62,744 2,164,824 521,608
Total operating expenses 4,525,910 668,405 12,659,025 4,844,042
Loss from operations (4,237,698) (561,363) (10,713,793) (4,105,313)
Other income (expense)        
Interest expense (360,236) (93,875) (1,323,112) (94,760)
Interest expense - related party (980,494) 0 (1,255,337) 0
Interest income 4,423 0 8,381 0
Financing expense 0 0 (8,679,189) 0
Gain (loss) on fair value of derivative liability 1,775,000 0 (2,002,767) 0
Loss on settlement of debt (4,130,203) 0 (6,770,814) (882,279)
Total other expense (3,691,510) (93,875) (20,022,838) (977,039)
Loss before taxes (7,929,208) (655,238) (30,736,631) (5,082,352)
Provision for income taxes 0 0 0 0
Net loss (7,929,208) (655,238) (30,736,631) (5,082,352)
Comprehensive loss $ (7,929,208) $ (655,238) $ (30,736,631) $ (5,082,352)
Net loss per common share - basic and diluted $ (0.59) $ (0.11) $ (2.88) $ (0.55)
Basic and diluted weighted average number of common shares outstanding 13,521,896 6,093,837 10,673,390 9,165,597