v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
OPERATING ACTIVITIES    
Net loss $ (12,277,192) $ (10,877,412)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 1,181,212 1,000,845
Right of use asset amortization 41,385 37,788
Amortization of debt discount 545,635 216,189
Non-cash revenue (1,333,045) 0
Stock based compensation 1,215,692 1,104,978
Shares issued for non-employee services 3,829,220 1,329,276
Warrants issued for services 824,295 8,150
Change in fair value of derivative liability (906,430) 539,660
Change in fair value of derivative liability warrants (191,625) (198,000)
Loss on shares issued for conversion of debt 0 77,250
(Gain) loss on extinguishment of debt (159,035) 200,000
Forgiveness of interest 0 37,257
Unrealized loss on investments 163,500 0
Unrealized gain on marketable securities (76,596) 0
(Increase) decrease in:    
Interest receivable (7,348) (234,742)
Prepaid assets (473,497) (118,472)
Increase (decrease) in:    
Accounts payable (381,012) (149,935)
Accrued expenses (440,889) 180,934
Right of use liability (42,306) (38,047)
Other current liabilities (115,000) 235,000
NET CASH USED IN OPERATING ACTIVITIES (8,603,036) (6,649,281)
INVESTING ACTIVITIES    
NET CASH USED IN INVESTING ACTIVITIES 0 0
FINANCING ACTIVITIES    
Proceeds from notes payable 990,000 1,850,000
Repayment of notes payable (218,750) (650,969)
Shares issued for SEPA 2,958,848 0
Shares issued for cash 4,558,455 100,000
Warrants issued for cash 0 500,000
Pre-funded warrants exercise 900 0
Preferred stock offering 5,455,000 3,914,001
NET CASH PROVIDED BY FINANCING ACTIVITIES 13,744,453 5,713,032
NET INCREASE (DECREASE) IN CASH 5,141,417 (936,249)
CASH AT BEGINNING OF PERIOD 532,885 1,469,134
CASH AT END OF PERIOD 5,674,302 532,885
SUPPLEMENTAL CASH FLOW DISCLOSURES    
Interest paid 8,772 8,772
Taxes paid 0 0
SUPPLEMENTAL NON-CASH DISCLOSURES    
Subscriptions receivable 3,686,544 2,100,000
Shares issued for the conversion of debt 2,635,712 951,684
Shares issued for investment $ 1,000,000 $ 0