v3.25.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (2,808,894) $ (1,894,993) $ (922,817) $ (1,401,828)
Noncash items included in net loss:        
Depreciation expense 19,460 69,907 85,949 98,889
Common stock issued for professional services 0 100,000 0 0
(Increase) decrease in:        
Other receivable (26,480) 46,038 (46,038) 0
Inventory 16,563 (85,833) (112,924) (48,636)
Deferred taxes 0 (26,937) 26,937 0
Other assets 40,043 0 0 17,024
Increase (decrease) in:        
Accounts payable and other accrued expenses 142,488 387,549 33,685 70,060
Income tax payable 0 (46,038) 46,038 0
Accrued interest expense (379,956) 342,395 383,267 0
CASH USED IN OPERATING ACTIVITIES (2,996,776) (1,107,912) (505,903) (1,264,491)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Cash paid for the purchase of fixed assets 6,717,292 (15,132) 0 (4,159)
CASH USED IN INVESTING ACTIVITIES 6,717,292 (15,132) 0 (4,159)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Payment of bank overdraft 0 (288) (3,876) 0
Bank overdraft 1,000 0 288 1,134
Proceeds from shareholder notes payable 30,376 255,227 112,975 816,560
Payments on shareholder notes payable (4,182,293) (103,266) (16,469) 0
Payments on notes payable (1,913) (50,029) (97,151) (144,753)
Proceeds from notes payable 413,000 0 0 0
Contributions 12,715 0 510,136 595,709
Stock Dividends 0 0 0 0
Issuance of Preferred Shares 0 1,028,000 0 0
CASH PROVIDED BY FINANCING ACTIVITIES (3,727,115) 1,129,644 505,903 1,268,650
NET INCREASE (DECREASE) (6,599) 6,600
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 6,600 0 0 0
CASH AND CASH EQUIVALENTS AT END OF PERIOD 0 6,600 0 0
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Cash paid for interest 0 22,518 85,463 239,810
Cash paid for income taxes 0 0 0 0
NON-CASH        
Preferred series D stock dividends 0 48,863 0 0
Common stock issued for services rendered 0 100,000 0 0
Capitalization of related party member notes to members' capital $ 0 $ 0 $ 0 $ 1,038,243