XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows from Operating Activities:    
Net Loss $ (6,069,866) $ (911,998)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on change in fair value of derivative liability 53,257
Amortization of debt discounts 15,013
Gain on extinguishment of debt (951,868)
Gain on forgiveness of accrued compensation (40,000)
Non- cash amortization of prepaid contracts 573,424
Stock-based compensation 1,955,275 827,357
Changes in operating assets and liabilities:    
Prepaid and other current assets (27,808) 25,000
Operating lease right of use asset (2,547) (1,151)
Increase in other liabilities 6,695
Accounts payable and accrued expenses 81,869 117,555
Accrued compensation 433,959 541,135
Increase in accrued interest 3,286 110,475
Net cash flows from operating activities (3,045,713) (215,225)
Cash Flows from Financing Activities:    
Proceeds from note payable, related parties 137,000
Proceeds from sale of common stock 50,000
Net cash flows from financing activities 187,000
Net Change in Cash (3,045,713) (28,225)
Beginning of period 3,769,510 28,478
End of period 723,797 253
Supplemental disclosure of cash flow information:    
Cash paid for interest 271 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