v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets:    
Cash $ 340,209 $ 106,654
Accounts receivable, net 412,216 372,716
Prepaid expenses and other assets 51,075 24,008
Total current assets 803,500 503,378
Goodwill 5,842,433 5,842,433
Total assets 6,645,933 6,345,811
Current liabilities:    
Accounts payable and accrued liabilities 774,667 1,237,637
Shareholder advance 67,622
Deferred revenue 219,250 354,083
Convertible loans payable, net of discounts - current portion 43,885
Loans payable 27,369
Total current liabilities 1,187,640 1,836,549
Long-term liabilities:    
Convertible loans payable, net of discounts, net of current portion 7,947 19,660
Total long-term liabilities 7,947 19,660
Total liabilities 1,195,587 1,856,209
Commitments and contingencies (Note 6)
Stockholders’ equity:    
Series A Convertible Preferred stock, $0.001 par value; 900,000 shares authorized; 39,810 shares issued and outstanding 40 40
Common stock, $0.001 par value; 45,000,000 shares authorized; 6,420,558 and 1,859,525 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively 6,420 1,859
Additional paid-in capital 38,802,340 35,463,769
Accumulated deficit (33,358,454) (30,976,066)
Total stockholders’ equity 5,450,346 4,489,602
Total liabilities and stockholders’ equity 6,645,933 6,345,811
Related Party    
Current liabilities:    
Accounts payable and accrued liabilities - related party $ 149,838 $ 149,838