XML 23 R6.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities:        
Net loss $ (30,736,631) $ (5,082,352) $ (6,881,722) $ (10,102,266)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock-based compensation 6,780,595 2,558,000 1,861,999 8,966,850
Series C Preferred stock-based compensation     1,196,000 0
Bad debt expense     22,774 0
Financing expense 8,679,189 0    
Non-cash lease expenses 123,334 59,760 80,336 71,349
Depreciation and amortization 241,700 190,247 264,696 248,510
Amortization debt discount 2,226,678 72,996 196,077 0
Loss on settlement of debt 6,770,814 882,279 909,486 0
Loss on fair value of derivative 2,002,767 0 409,776 0
Write off of deferred offering costs 197,415 0    
Changes in operating assets and liabilities:        
Accounts receivable (190,720) (2,473) 87,204 (427,433)
Inventory (237,957) (40,946) (94,460) (101,092)
Prepaid expenses and other current assets (12,939) (32,388) (63,458) (10,431)
Security deposit (36,991) 0    
Accounts payable and accrued liabilities 730,756 127,827 147,281 (32,827)
Related party advances funding operating expense 25,300 6,495 6,496 246,425
Accrued interest - related parties 160,393 0    
Deferred revenue 6,000 0    
Operating lease liabilities (116,135) (59,260) (80,136) (70,849)
Net Cash used in Operating Activities (3,386,432) (1,319,815) (1,937,651) (1,211,764)
Cash Flows from Investing Activities:        
Purchase of equipment (221,670) 0 0 (4,015)
Net Cash used in Investing Activities (221,670) 0 0 (4,015)
Cash Flows from Financing Activities:        
Proceeds from convertible notes 1,909,000 1,031,320 1,206,320 0
Proceeds from convertible note - related party 1,776,082 0 2,000 307,500
Payment of deferred offering costs (71,311) (57,131) (126,104) 0
Repayments of loan- related party (25,000) (60,000) (740,880) (125,000)
Proceeds from issuance Series C Preferred Stock 5,655,797 165,000 1,845,000 907,600
Proceeds from stock subscription     0 500,000
Proceeds from promissory note     0 120,000
Repayment of financing loan (215,625) 0 (23,307) 0
Net Cash provided by Financing Activities 9,028,943 1,079,189 2,163,029 1,710,100
Change in cash 5,420,841 (240,626) 225,378 494,321
Cash, beginning of period 775,133 549,755 549,755 55,434
Cash, end of period 6,195,974 309,129 775,133 549,755
Supplemental Disclosure Information:        
Cash paid for interest 5,913 0 9,157 0
Cash paid for taxes 0 0    
Non-Cash Financing Disclosure:        
Common stock issued for services 0 1,862,000 1,861,999 146,850
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    
Common stock to be issued for management     0 180,000
Series C Preferred stock issued for subscription received 0 500,000 500,000 0
Cancellation of common stock - related party 0 6,500 6,500 0
Warrants issued in conjunction with convertible debts 882,000 471,209 546,863 0
Right -of-use assets obtained in exchange for new operating lease liabilities 865,218 0 0 161,665
Recognition of derivative liability as debt discount 1,027,000 0 645,457 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 $ 0 120,155 0
Series C Preferred stock issued for services     1,196,000 0
Common stock issued upon conversion of Series C Preferred stock     0 300
Common stock issued for conversion and settlement of debt     1,112,355 0
Common stock issued for stock to be issued - management     180,000 0
Reclassification of due to related party to convertible note     0 19,000
Contribution inventory - related party     0 14,460
Issuance Series C Preferred stock for services -related party     $ 0 $ 8,640,000