XML 31 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (3,617,647) $ (1,617,461)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 105,817 7,050
Issuance of common stock for compensation 55,478 407,635
Issuance of common stock for services 79,620 413,350
Depreciation expense 136,606 105,637
Bad debt expense 32,110
Gain on change in fair value of derivative liability (61,051)
Loss on extinguishment of debt 38,889
Amortization of debt discounts 374,528 20,352
Amortization of right-of-use assets 83,725 97,586
Changes in operating assets and liabilities:    
Accounts receivable (40,959) (15,878)
Inventories 58,902 (13,634)
Prepaid expenses and other current assets (190,653) 60,733
Security deposits (8,120) 3,229
Accounts payable and accrued expenses (6,085) 163,552
Customer deposits (1,150) (5,175)
Operating lease liabilities (113,901) (76,465)
Net cash used in operating activities (3,073,891) (449,489)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property and equipment (13,293) (14,420)
Capitalized software additions (388,338)
Net cash used in investing activities (401,631) (14,420)
CASH FLOWS FROM FINANCING ACTIVITIES    
Net proceeds from issuance of related party note payable 250,373
Net proceeds from issuance of notes payable 45,000 614,300
Net proceeds from issuance of common shares and warrants in connection with a public offering 5,860,650
Repurchase of treasury stock (22,145)
Repayments of related party note payable (59,545)
Repayments of notes payable (658,528) (2,637)
Repayments of finance lease liabilities (1,331)
Net cash provided by financing activities 5,223,646 802,491
NET CHANGE IN CASH AND CASH EQUIVALENTS 1,748,124 338,582
CASH AND CASH EQUIVALENTS    
Beginning of the period 525,500 186,918
End of the period 2,273,624 525,500
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest 19,227 34,617
Cash paid for income taxes
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Forgiveness of related party note payable 300,000
Debt discount on related party note payable 16,627
Debt discounts on notes payable 10,556 101,248
Fair value of derivative liabilities recognized upon issuance of notes payable 38,000 238,000
Extinguishment of derivative liabilities upon settlement of notes payable 214,949
Financed purchase of property and equipment 10,976
Measurement of operating lease right-of-use assets and liabilities $ 489,670 $ 36,875