XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Consoolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
 CASH FLOWS FROM OPERATING ACTIVITIES:              
Net loss $ (2,325,869) $ (1,144,461) $ (773,004) $ (580,216) $ (5,819,244) $ (3,317,107)  
Adjustments to reconcile net loss to net cash used in operating activities:              
Stock based compensation         294,343 109,485  
Bad debt expense         4,536 1,801  
Depreciation and amortization         450,142 104,061  
Amortization of debt discount         385,721 856,922  
Change in fair value of derivative liabilities         1,063,789  
Loss on settlement of debt 1,345,889   27,537   2,224,481 130,197  
Loss on settlement of salary payable     216,981  
Changes in operating assets and liabilities:              
Accounts receivable         44,188,082 11,789,409  
Inventory         (3,537)  
Prepaid and other assets         (130,466) (434,217)  
Accounts payable         416,773 (8,331,945)  
Accrued and other current liabilities         (44,833,669) (4,495,509)  
Net cash used in operating activities         (2,602,320) (2,526,651)  
 CASH FLOWS FROM INVESTING ACTIVITIES:              
Acquisitions of subsidiary, net of cash received of $129,531 and $769,879, respectively         (70,469) (2,730,121)  
Purchase of property and equipment         (111,400) (134,016)  
Payment of loan receivable - related party         (37,462) (119,832)  
Collection of amounts due from related parties         33,602  
Net cash used in investing activities         (219,331) (2,950,367)  
 CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from loans payable         5,465,000 2,011,100  
Repayments of loans payable         (28,214) (669,121)  
Repayments of note payable issued for acquisition of subsidiary         (2,048,190)  
Proceeds from loans payable - related parties         1,000,000  
Repayment of loans payable - related parties         (530,471) (333,378)  
Proceeds from common stock payable         100,000  
Proceeds from exercise of warrants         575,000  
Proceeds from stock purchase option         100,000  
Proceeds from convertible notes         987,500 3,997,500  
Repayment of convertible notes         (1,064,269) (541,612)  
Dividend paid to non-controlling interest         (210,630)  
Net cash provided by financing activities         2,570,726 6,239,489  
 Effect of exchange rate changes on cash          
 Net change in cash         (250,925) 762,471  
 Cash, beginning of period   2,510,357   $ 1,362,668 2,510,357 1,362,668 $ 1,362,668
 Cash, end of period 2,259,432   2,125,139   2,259,432 2,125,139 $ 2,510,357
 Supplemental cash flow information              
Cash paid for interest         342,976 480,431  
Cash paid for taxes         202,274  
 Non-cash transactions:              
Series B Preferred stock issued for settlement of salary payable         848,480  
Series D Preferred stock issued for settlement of debt $ 4,708,332       4,708,332  
Common stock issued for settlement of debt         1,886,658 279,660  
Common stock issued in connection with convertible notes     175,000   $ 597,777  
Common stock issued for conversion of debt         4,459,692 337,083  
Cashless warrant exercised         $ 1,815  
Common stock issued for common stock payable       4  
Resolution of derivative liabilities     $ 646,520   885,843  
Note payable issued for acquisition of subsidiary         1,100,000 2,000,000  
Contingent liability for acquisition of subsidiary         285,175 1,000,000  
Stock payable for acquisition of subsidiary         500,000  
Purchase of vehicle with financing loan and a related party advance         $ 86,643