XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Consoolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
 CASH FLOWS FROM OPERATING ACTIVITIES:              
Net loss $ (2,348,914) $ (1,144,461) $ (1,963,887) $ (580,216) $ (3,493,375) $ (2,544,103)  
Adjustments to reconcile net loss to net cash used in operating activities:              
Stock based compensation         55,198 77,665  
Bad debt expense     1,076   4,442 1,801  
Depreciation and amortization         288,224 68,939  
Amortization of debt discount         343,834 468,797  
Change in fair value of derivative liabilities         1,115,510  
Loss on settlement of debt 878,592     878,592 102,660  
Loss on settlement of salary payable 216,981       216,981  
Changes in operating assets and liabilities:              
Accounts receivable         33,486,603 12,944,081  
Inventory         185  
Prepaid and other assets         (4,552,575) (500,544)  
Accounts payable         1,585,727 (9,519,447)  
Accrued and other current liabilities         (30,462,934) (5,367,232)  
Net cash used in operating activities         (1,649,283) (3,151,688)  
 CASH FLOWS FROM INVESTING ACTIVITIES:              
Acquisitions of subsidiary, net of cash received         (50,000) (2,505,121)  
Purchase of property and equipment         (95,189) (103,474)  
Payment of loan receivable - related party         (29,462) (111,602)  
Collection of amounts due from related parties         839  
Net cash used in investing activities         (173,812) (2,720,197)  
 CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from loans payable         3,215,000 699,525  
Repayments of loans payable         (15,776) (147,253)  
Repayments of note payable issued for acquisition of subsidiary         (1,244,786)  
Proceeds from loans payable - related parties         1,000,000  
Repayment of loans payable - related parties         (389,514) (166,681)  
Proceeds from exercise of warrants         400,000  
Proceeds from stock purchase option         100,000  
Proceeds from convertible notes         987,500 3,722,500  
Repayment of convertible notes         (1,064,269) (301,647)  
Dividends paid to non-controlling interest         (137,129)  
Net cash provided by financing activities         1,351,026 5,306,444  
 Net change in cash         (472,069) (565,441)  
 Cash, beginning of period   2,510,357   1,362,668 2,510,357 1,362,668 $ 1,362,668
 Cash, end of period $ 2,038,288   797,227   2,038,288 797,227 $ 2,510,357
 Supplemental cash flow information              
Cash paid for interest         386,539 289,493  
Cash paid for taxes         109,870  
 Non-cash transactions:              
Series B Preferred stock issued for settlement of salary payable         848,841  
Common stock issued for settlement of debt         1,886,658 279,660  
Common stock issued in connection with convertible notes       $ 597,777 $ 597,777  
Common stock issued for conversion of debt         3,227,903  
Common stock issued for stock payable       $ 4  
Resolution of derivative liabilities     $ 239,323   239,323  
Note payable issued for acquisition of subsidiary         1,000,000 2,000,000  
Contingent liability for acquisition of subsidiary         $ 1,000,000