XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash Flows from Operating Activities:    
Net Loss $ (3,781,832) $ (320,977)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on change in fair value of derivative liability 63,142
Amortization of debt discounts 9,973
Gain on extinguishment of debt (951,868)
Gain on forgiveness of accrued compensation (40,000)
Non- cash amortization of prepaid contracts 380,182
Shares issued for services 66,000
Stock-based compensation 883,942 632,300
Changes in operating assets and liabilities:    
Prepaid and other current assets (60,132)
Operating lease right of use asset (1,908) (542)
Accounts payable and accrued expenses 177,481 34,524
Accrued compensation 442,826 361,411
Increase in accrued interest 2,178 39,410
Net cash flows from operating activities (1,891,263) (172,627)
Cash Flows from Financing Activities:    
Proceeds from note payable, related parties 109,000
Proceeds from sale of common stock 50,000
Net cash flows from financing activities 159,000
Net Change in Cash (1,891,263) (13,627)
Beginning of period 3,769,510 28,478
End of period 1,878,247 14,851
Supplemental disclosure of cash flow information:    
Cash paid for interest 186 56,891
Cash paid for income taxes
Non-Cash Investing and Financing Activities:    
Restricted stock and stock options issued for the forgiveness of accrued compensation 60,000
Notes payable, related party assign to Note payable 266,667
Receivables from Sale of Common Stock $ 75,000