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 income (loss) $ (3,889,068) $ (687,853)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation 128,706 224,302
Amortization of debt discount 83,285 83,286
Stock issued for services and other stock-based compensation 403,370 387,634
Lease cost, net of repayment 66 (63)
(Gain) loss on fair value of derivative liability 2,095
Change in fair value of digital assets 1,051,380 220,184
Realized (gain) loss on digital assets 24,990 13,252
Digital assets collected for membership revenue (32,174) (336,614)
Revenue recognized from bitcoin mined (554,122) (862,944)
Operating expenses paid with digital assets 97,486 527,058
Changes in operating assets and liabilities:    
Receivables 195,147 303,150
Inventory (135,205) (360,261)
Prepaid assets (167,864) (796,428)
Income tax paid in advance 66,841
Deposits 2,578 (1,871,346)
Accounts payable and accrued liabilities (37,957) (262,798)
Income tax payable (39,605) 7,073
Deferred revenue (239,579) (194,387)
Accrued interest 4,623 4,623
Accrued interest, related parties 225,460 225,459
Net cash provided by (used in) operating activities (2,811,642) (3,374,578)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of digital assets (256,592) (1,695)
Proceeds from sale of digital assets 102,386
Purchase of Treasury Stock (44,624) (24,006)
Cash paid for Dream SPV investment (2,000,000)
Cash paid for fixed assets (61,980) (323,910)
Net cash provided by (used in) investing activities (2,260,810) (349,611)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments for related party debt (225,129) (225,129)
Repayments for debt (7,310) (7,310)
Payments for shares repurchased from former related parties (842,940)
Dividends paid (162,618) (161,854)
Net cash provided by (used in) financing activities (395,057) (1,237,233)
Net increase (decrease) in cash and cash equivalents (5,467,509) (4,961,422)
Cash and cash equivalents - beginning of period 9,992,443 22,467,710
Cash and cash equivalents - end of period 4,524,934 17,506,288
Cash paid during the period for:    
Interest 232,439 929,760
Income taxes (32,531) 2,156,774
Non-cash investing and financing activities:    
Digital assets collected for deferred coffee sales 5,256
Dividends declared 204,835 204,835
Dividends paid with digital assets 40,693 40,645
Debt extinguished in exchange for digital assets $ 148,346