XML 104 R8.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statements of Cash Flows - 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 $ (17,874,085) $ (6,758,630) $ (8,707,226) $ (9,212,417)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation 757 9,681 9,936 24,889
Issuance of common stock for services 10,656,692 1,683,515 2,106,265 1,530,651
Loss on debt settlement 125,625    
Imputed interest expense     (6,473)
Options vested for stock-based compensation 1,201,751 197,703 248,682 624,463
Reverse stock split rounding adjustment 245    
Loss on sale of assets 18,387 18,387
Amortization of discount on preferred stock 464,298    
Amortization on intangible assets 839,672 721,533
Operating lease right of use asset 48,282 44,349 59,769 54,979
Amortization of license agreement 435,625    
Inventory obsolescence     18,501
(Increase) decrease in operating assets:        
Inventory 5,288 (18,501)
Prepaid expenses (100,000) 60,953    
(Decrease) increase in operating liabilities:        
Accounts payable and accrued liabilities 153,838 566,754 696,736 107,090
Accrued liabilities - related parties 46,443    
Operating lease right of use liabilities (52,795) (47,172) (63,717) (56,726)
Payroll tax liabilities 4,460 (1,015) (6,595) 3,878
Other liabilities (212,316) (25,000) (27,000)
NET CASH USED IN OPERATING ACTIVITIES (4,772,494) (3,734,201) (4,863,776) (6,997,375)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchases of property and equipment     (3,519)
Sale of assets 65,000 65,000
NET CASH PROVIDED BY(USED IN) INVESTING ACTIVITIES 65,000 65,000 (3,519)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from borrowings on notes payable 500,000 (78,260)
Proceeds from borrowings on notes payable - related parties 100,000 187,500 150,000
Proceeds from sales of common stock 2,410,356 568,270 1,328,268 6,200,000
Proceeds from sales of series B convertible preferred stock 100,000 2,250,000 2,650,000
Proceeds from exercise of warrants 927,000 1,024,500
Collection of subscriptions receivable 1,150,000    
Repayment on notes payable - related party     (89,200)
NET CASH PROVIDED BY FINANCING ACTIVITIES 5,187,356 3,005,770 4,128,268 7,057,040
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS        
End of period 414,862 (663,431) (670,508) 56,146
CASH AND CASH EQUIVALENTS:        
Beginning of period 58,653 739,006 739,006 682,860
Effects of currency translation on cash and cash equivalents 7,766 (1,663) (9,845)
End of period 481,281 73,912 58,653 739,006
Supplemental disclosure of cash flow information:        
Cash paid for income taxes
Cash paid for interest
Supplemental schedule of non-cash investing and financing activities:        
Issuance of common stock for patent acquisition     1,344,150  
Issuance of Series C Convertible Preferred for patent acquisition 14,210,000 14,210,000
Issuance of common stock for Preferred B dividend     70,168  
Issuance of common stock for conversion of Series B Convertible Preferred 162 13 1,133,000
Series C Convertible Preferred accrued dividends     802,109
Issuance of common stock for license agreement 1,963,000    
Issuance of common stock for settlement of debt settlement 500,000    
Issuance of common stock for settlement of note payable 590,000    
Issuance of common stock for settlement of note payable - related parties 150,000    
Issuance of common stock for cashless warrant exercise $ 23    
Nonrelated Party [Member]        
(Increase) decrease in operating assets:        
Prepaid expenses     60,953
Related Party [Member]        
(Increase) decrease in operating assets:        
Prepaid expenses     $ (49,208)