v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash Flows from Operating Activities    
Net Loss $ (66,219) $ (718,315)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:    
Depreciation 4,945
Noncash lease expense 13,596
Changes in Operating Assets and Liabilities    
Reimbursement Receivable 582,500
Interest on Promissory Note Receivable – Related Party (201,518)
Prepaid Expenses 348
Other Receivable 32,223
Accounts Payable 318,557
Accrued Expenses (114,767)
Due to Related Parties 60,307
Income Tax Payable 9,214
Accrued Interest - Related Parties (162,345)
Operating Lease Liability (16,403)
Net Cash Used in Operating Activities (5,912) (251,965)
Cash Flows from Investing Activities    
Repayment from Promissory Note Receivable - Related Party 470,000
Net Cash Provided by Investing Activities 470,000
Cash Flows from Financing Activities    
Repayment to Related Party
Net Cash Provided by Financing Activities
Net (Decrease) Increase in Cash and Restricted Cash (5,912) 218,035
Cash and Restricted Cash - Beginning of Period 5,912 2,870,809
Cash and Restricted Cash - End of Period 3,088,844
Cash 2,980,943
Restricted Cash 107,901
Total Cash and Restricted Cash 3,088,844
Supplementary Cash Flow Information    
Cash Paid for Interest
Cash Paid for Taxes
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Noncash Accrued Interest Income on Related Party Loan 201,518
Noncash Repayment of Accrued Interest Payable via Interest Income on Related Party Loan $ 162,345