v3.25.4
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss before tax $ (514,087) $ (730,347)
Adjustments to reconcile net loss to net cash provided by / (used in) operating activities:    
Depreciation and amortization 394,210
Fair value change in derivative financial instruments (276,199) (557,368)
Change in fair value of warrant liabilities (102,838)
Finance costs for convertible notes 462,863 381,479
Net cash inflows / (outflows) changes in working capital 520,180 (214,139)
NET CASH PROVIDED BY / (USED IN) OPERATING ACTIVITIES 89,918 (726,165)
CASH FLOWS FROM FINANCING ACTIVITIES    
Net proceeds from issuance of ordinary shares 18,000 52,500
NET CASH PROVIDED BY FINANCING ACTIVITIES 52,500
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 89,918 (673,665)
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF PERIOD 10,154 675,781
CASH AND CASH EQUIVALENTS AT END OF PERIOD 100,072 2,116
Analysis of cash and cash equivalents:    
Cash and cash equivalents 100,072 2,116
Supplemental schedule of non cash investment and financing activities:    
Issuance of shares for services 18,000
Paid in capital release to accumulated losses on expiry of warrants $ 5,733,982