XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows from Operating Activities:    
Net loss $ (30,736,631) $ (5,082,352)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 6,780,595 2,558,000
Financing expense 8,679,189 0
Non-cash lease expenses 123,334 59,760
Depreciation and amortization 241,700 190,247
Amortization of debt discount 2,226,678 72,996
Loss on settlement of debt 6,770,814 882,279
Loss on fair value of derivative 2,002,767 0
Write off of deferred offering costs 197,415 0
Changes in operating assets and liabilities:    
Accounts receivable (190,720) (2,473)
Inventory (237,957) (40,946)
Prepaid expenses and other current assets (12,939) (32,388)
Security deposit (36,991) 0
Accounts payable and accrued liabilities 730,756 127,827
Related party advances funding operating expense 25,300 6,495
Accrued interest - related parties 160,393 0
Deferred revenue 6,000 0
Operating lease liabilities (116,135) (59,260)
Net Cash used in Operating Activities (3,386,432) (1,319,815)
Cash Flows from Investing Activities:    
Purchase of equipment (221,670) 0
Net Cash used in Investing Activities (221,670) 0
Cash Flows from Financing Activities:    
Proceeds from convertible notes 1,909,000 1,031,320
Proceeds from convertible note - related party 1,776,082 0
Payment of deferred offering costs (71,311) (57,131)
Repayment of loan - related party (25,000) (60,000)
Proceeds from issuance of Series C Preferred Stock 5,655,797 165,000
Repayment of financing loan (215,625) 0
Net Cash provided by Financing Activities 9,028,943 1,079,189
Change in cash 5,420,841 (240,626)
Cash, beginning of period 775,133 549,755
Cash, end of period 6,195,974 309,129
Supplemental Disclosure Information:    
Cash paid for interest 5,913 0
Cash paid for taxes 0 0
Non-Cash Financing Disclosure:    
Common stock issued for services 0 1,862,000
Series C Preferred stock issued for services 0 696,000
Common stock issued upon conversion of Series C Preferred stock 1,004 0
Common stock issued for conversion and settlement of debt 10,728,756 1,085,148
Common stock issued for stock to be issued - management 0 180,000
Series C Preferred stock issued for subscription received 0 500,000
Cancellation of common stock - related party 0 6,500
Warrants issued in conjunction with convertible debts 882,000 471,209
Right -of-use assets obtained in exchange for new operating lease liabilities 865,218 0
Recognition of derivative liability as debt discount 1,027,000 0
Reclassification of derivative liability to additional paid-in capital 1,604,000 0
Transfer from inventory to property and equipment 95,297 0
Acquisition of property and equipment as financing loan $ 291,528 $ 0