v3.25.2
Condensed Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets:    
Cash $ 1,106 $ 6,099
Accounts receivable, administrative fees 10,500
Prepaid expenses 14,186 15,272
Total current assets 15,292 31,871
Investment in NetCo 128,240
Investment in NewStem, net
Total assets 15,292 160,111
Current liabilities:    
Accounts payable 196,272 167,898
Accrued expenses 37,673 68,576
Notes payable, including accrued interest 295,780 250,000
Current portion of long-term notes payable, including accrued interest 1,238,932 4,059,366
Bridge loan payable, related party, including accrued interest 106,952
Convertible debt, including accrued interest 114,595 108,646
Derivative liability, guarantee 650,000
Total liabilities 1,990,204 5,304,486
Commitments and contingencies (see Note 7)
Shareholders’ deficit:    
Common stock, $.01 par value, 100,000,000 shares authorized, 50,316,672 shares issued at June 30, 2025 and December 31, 2024 and 46,881,475 shares outstanding at June 30, 2025 and December 31, 2024 468,815 468,815
Additional paid-in capital 291,570,255 290,947,417
Accumulated deficit (293,814,228) (296,360,853)
 Treasury stock, at cost, 3,435,197 shares at June 30, 2025 and December 31, 2024 (199,754) (199,754)
Total shareholders’ deficit (1,974,912) (5,144,375)
Total liabilities and shareholders’ deficit $ 15,292 $ 160,111