XML 19 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Cash flows from operating activities:      
Net loss $ (3,402,264) $ (3,063,997)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation expense 500 500  
Amortization of intangible assets 453,846 $ 907,692
Change in fair value of warrant liability (10,914) (645,986)  
Change in fair value of derivative liability (603,322)  
Loss on conversion of note payable 96,646  
Stock-based compensation 102,320 437  
Common stock issued for services 1,080,000  
Amortization of debt discount 509,118  
Amortization of right-of-use assets 13,667 14,524  
Interest income (93,750)  
Changes in operating assets and liabilities:      
Accounts receivable, net 8,783 7,371  
Prepaid expenses and deposits 11,851 (415,379)  
Inventory 2,474  
Other receivables 95,001  
Lease liability (14,133) (15,041)  
Accounts payable (38,473) (113,913)  
Accrued liabilities 46,838 97,584  
Net cash used in operating activities (2,919,255) (2,956,457)  
Cash flows from financing activities:      
Proceeds from loan payable, related party 100,000  
Gross proceeds from issuance of common stock 4,597,999  
Repayment of development liability (200,000)  
Net cash (used in) provided by financing activities (200,000) 4,697,999  
Net change in cash (3,119,255) 1,741,542  
Cash at beginning of period 6,662,008 308,096 308,096
Cash at end of period 3,542,754 2,049,638 $ 6,662,008
Supplemental disclosure of cash flow information:      
Cash paid for interest  
Cash paid for taxes  
Supplemental disclosure of non-cash investing and financing activities:      
Conversion of note payable into common stock 411,000  
Equity line of commitment shares issued as offering costs $ 971,732