v3.25.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Income (Loss) for the period $ (1,160,415) $ 534,881
Adjustment to reconcile net gain (loss) to net cash    
Finance cost 454,525 161,381
Non-Cash Stock Compensation Expense 36,500
Stock issued for Services 13,125
Commitment fees 24,176
Conversion fees 24,000 7,500
Corporate Income Tax Expense 84,386 43,889
Depreciation and Amortization 74,744 37,555
Other income (427,554)
Discount on convertible Notes 90,841 24,723
Changes in Assets and Liabilities, net    
Inventory 282,884 302,011
Accounts receivable (623,862) 587,661
Deposits, Prepayments & Advances (34,689) (456)
Related Party Receivables (150,069) (3,263)
Right of use asset, net (117,282)
Accounts Payable (692,122) 38,337
Other Payables – current (12,489)
Other Current Liabilities 1,187,336 (133,839)
Lease Liabilities 77,612 (9,159)
Net Cash (used in)/ provided by Operating Activities (514,600) 1,237,468
Cash flows from investing activities    
Addition of Fixed Assets (19,792) (2,054)
Payments to ASG Shareholders (200,000)
Cash acquired in business acquisition
Net Cash used in Investing Activities (219,792) (2,054)
Cash flows from financing activities    
Proceeds from issuance of common stock
Repayment of Convertible Notes (59,898) 194,950
Payment of Interest (8,650) (161,381)
Related Party Loan 1,060,684
Payments for ASG Debt (186,588)
Changes in Minority interest (1,170,232)
Net Cash provided by/ (used in) Financing Activities 805,548 (1,136,663)
Net increase in cash and cash equivalents 71,156 98,751
Cash and cash equivalents at the beginning of the year 225,582 2,492
Cash and cash equivalents at end of the year $ 296,738 $ 101,243