v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net loss $ 35,437 $ (661,647) $ (1,318,197) $ (1,235,493)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Debt discount amortization, incl. issuance of warrants     30,000  
Amortization of IP 2,509 1,536 4,360 3,567  
Stock-based compensation     41,267 179,101  
Stock-based compensation affiliates     27,795 186,835  
Interest paid for note conversion     164,357  
Change in FV of Derivative (307,402) 497,350  
Changes in operating assets and liabilities:          
Shares due for debt conversion     8,510 (500,000)  
Shares due for debt conversion affiliates     (485,904)  
Accounts payable and accrued expenses     622,193 712,884  
Accounts payable and accrued expenses affiliates     (131,288) 764,821  
Net cash used in operating activities     (248,010) (179,832)  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Investment in intangibles     (15,177) (5,302)  
Net cash used in investing activities     (15,177) (5,302)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from stock sales     63,000  
Proceeds from issuance of convertible notes payable     61,500  
Short-term loans     38,000  
Short-term loans from affiliates     261,177 10,070  
Net cash provided by financing activities     261,177 172,570  
Net decrease in cash     (2,010) (12,564)  
Cash, beginning of period     5,154 26,086 $ 26,086
Cash, end of period 3,144 13,522 3,144 13,522 $ 5,154
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION          
Interest paid      
Income taxes paid      
NON-CASH INVESTING & FINANCING ACTIVITIES          
Debt discount on convertible note     75,000  
Common shares issued for the conversion of principal and accrued interest     1,425,857  
Issuance of shares classified as unissued in prior quarters, affiliates     149,319 537,242  
Issuance of shares classified as unissued in prior quarters     103,649 521,561  
Debt conversion affiliates     764,306  
Debt conversion     657,233  
Payroll forgiveness affiliates     214,780  
Gain/Loss of issuance $ 235,245