v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (15,941,328) $ (230,970)
Adjustments to reconcile net loss to net cash used in operating activities:    
Interest expense 289,931
Change in fair value of derivative liabilities 94,917
Stock based compensation 14,131,250
Changes in operating assets and liabilities:    
Prepaid expenses (389,615) 5,000
Due from related party (1,027,920) 74,772
Accounts payable 1,121,806 (41,773)
Accrued expenses 80,457
Other current liabilities (111,026)
Net cash flows used in operating activities (1,751,528) (192,971)
CASH FLOWS FROM FINANCING ACTIVITIES    
Issuance of common stock 229,084
Proceeds from Recapitalization 265,828
Proceeds from issuance of convertible notes 3,000,000
Proceeds from notes payable - related party 50,000
Repayment of notes payable – related party (221,390)
Net cash flows provided by financing activities 3,094,438 229,084
NET CHANGE IN CASH 1,342,910 36,113
CASH, BEGINNING OF THE PERIOD 3,633 11,174
CASH, END OF THE PERIOD 1,346,543 47,287
Supplemental disclosure of noncash activities:    
Accounts payable, accrued liabilities and other current liabilities combined 1,577,057
Promissory note fee – related party combined 1,000,000
Subscription agreement loans combined 1,828,098
Loan and transfer note payable combined 499,214
Forward purchase agreement liability combined $ 49,034