XML 39 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 $ (2,439,625) $ (4,783,689)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss (Gain) on change in fair value of derivative liability 53,257 (148,751)
Amortization of debt discounts 43,288 16,712
(Gain) Loss on extinguishment of debt (857,723) 887,946
Gain on forgiveness of accrued compensation (40,000)
Amortization of prepaid contracts 54,612
Stock-based compensation 1,840,908 1,198,579
Changes in operating assets and liabilities:    
Decrease (increase) in prepaid contracts (2,300,000)
Decrease (increase) in prepaid and other current assets (113,826) 4,971
Increase (Decrease) in operating lease right of use asset (1,785) 25
Increase (Decrease) in accounts payable and accrued expenses (149,530) 164,881
Increase (Decrease) in accrued compensation (46,948) 2,140,103
Increase in accrued interest 46,368 38,270
Net cash used in operating activities (3,911,004) (480,953)
Cash Flows from Financing Activities:    
Proceeds from note payable, related parties 138,500 390,000
Payment on convertible note payable (150,000)
Proceeds from offering, net of offering costs 9,725,213
Proceeds from sale of common stock 150,000 55,000
Net cash provided by financing activities 7,652,036 445,000
Net Change in Cash 3,741,032 (35,953)
Beginning of period 28,478 64,431
End of period 3,769,510 28,478
Supplemental disclosure of cash flow information:    
Cash paid for interest 147,776 28,128
Cash paid for income taxes
Schedule of Non-Cash Investing and Financing Activities:    
Convertible note issued as a settlement of a previously accrued liability 150,000
Restricted stock issued for forgiveness of salary 10,000 2,158,050
Stock options issued for forgiveness of salary 50,000 2,614,790
Note payable, related party assigned to Note payable 266,667
Stock issued for exercise of options in exchange for note payable, related parties 100,000
Discount on convertible note payable 60,000
Stock issued for conversion of notes 636,866  
Related Party [Member]    
Cash Flows from Financing Activities:    
Payment on notes payable (108,880)
Nonrelated Party [Member]    
Cash Flows from Financing Activities:    
Payment on notes payable $ (2,102,797)