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 $ (4,202,928) $ (13,873,624)
Income (loss) from discontinued operations (1,854)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 2,392 4,450
Stock compensation for services 83,555
Common stock issued for professional fees 85,000
Loss from disposal of fixed assets 26,035
Loss on settlement of debt (216,914) 6,624,457
Changes in assets and liabilities:    
Accounts receivables, net 91,904 300,717
Inventories 3,442 887,452
Prepaid expenses 800 (12,500)
Other assets (223) 67,980
Accounts payable and accrued expenses 3,261,507 504,511
Royalty payable 220,535 (1,114,403)
Refunds and chargeback payable (6,968) (269,954)
Net cash used in operating activities from continuing operations (651,863) (6,882,768)
Net cash provided by operating activities from discontinued operations 8,256
Net cash used in operating activities (651,863) (6,874,512)
Cash flows from investing activities:    
Purchases of equipment (1,604)
Net cash used in investing activities (1,604)
Cash flows from financing activities:    
Proceeds from convertible debt 500,000
Borrowings from (repayments to) borrowings from stockholder (7,568) 690,000
Proceeds from loan payable 240,133
Proceeds from borrowings from related parties 356,747
Net cash provided by financing activities 589,312 1,190,000
Net increase(decrease) in cash (62,551) (5,686,116)
Cash – beginning of period 116,100 5,802,216
Cash – end of period 53,549 116,100
Supplemental disclosures of cash flow information    
Interest 2,334
Income taxes
Non-cash investing and financing activities:    
Conversion of convertible notes and interest payables 10,349,097
Conversion of vendor debt to common stock 788,881
Conversion of accrued salaries to common stock 3,202,464
Conversion of Preferred B Shares to common stock 15,230,601
Decrease in due to Emblaze One, Inc. by Limitless X due to deconsolidation (1,167,011)
Increase in due from Vybe Labs, Inc. by Limitless X due to deconsolidation $ 1,133,600