XML 24 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (5,525,344) $ (5,000,497)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation expense 50,286 28,218
Stock-based compensation 923,139 666,828
Realized (gain) loss on sale of marketable securities (51,732) 630,317
Amortization of debt discount 85,770
Gain on settlement of accounts payable and accrued liabilities   with related parties (80,409)
Changes in operating assets and liabilities    
Prepaid expenses 99,627 (87,086)
Accounts payable and accrued expenses 463,127 (183,832)
Accounts payable and accrued expenses – related party (95,211) 156,506
NET CASH USED IN OPERATING ACTIVITIES (4,216,517) (3,703,776)
CASH FLOWS FROM INVESTING ACTIVITIES    
Proceeds from sale of marketable securities 3,100,000 7,689,507
Purchase of marketable securities (297,120) (2,764,250)
Purchase of fixed assets (149,775)
NET CASH PROVIDED BY INVESTING ACTIVITIES 2,802,880 4,775,482
CASH FLOWS FROM FINANCING ACTIVITIES    
Issuance of shares and warrants from offering, net of offering costs 1,963,546
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,963,546
Effect of exchange rate changes on cash 667 998
NET CHANGE IN CASH 550,576 1,072,704
CASH, BEGINNING OF THE PERIOD 1,287,893 215,189
CASH, END OF THE PERIOD 1,838,469 1,287,893
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest expense
Cash paid for income taxes
NONCASH FINANCING AND INVESTING TRANSACTIONS    
Shares issued for conversion of notes and interest 520,867
Unrealized gain or loss on marketable securities $ 26,587 $ 16,848