v3.26.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash Flows from Operating Activities    
Net Income/(Loss) $ (842,927) $ (1,470,072)
Changes in Operating Assets and Liabilities    
Accounts receivable, net (197,057) 109,921
Prepaid insurance (46,383) (165,517)
Deposits (1,250)
Accounts payable 314,301 (271,371)
Deferred revenue
Accrued interest
Accrued payroll 447
Payroll liability - pension 51,556 (203,035)
Deferred liability subsidiary 133,500
Depreciation 111,705 78,507
Net Cash (Used)/provided in Operating Activities (610,055) (1,787,620)
Cash Flows (Used)/Provided from Investing Activities    
Purchase of fixed assets, net retirements (26,364) (17,036)
Building improvements
Net Cash Used by Investing Activities (26,364) (17,036)
Cash (Used)/Provided from Financing Activities    
Note receivable 96,004
Operating Lease Liability (6,000)
Financed Capital 129,453 2,801,375
Loan principle payments (1,229,359)
Payment for shareholder buyout (17,718)
Common Share activity, Net
Net Cash Provided by Financing Activities 123,453 1,650,302
Net Increase (Decrease) in Cash (512,967) (154,354)
Cash at Beginning of Period 728,915 424,838
Cash at End of Period 215,949 270,484
Supplemental Cash Flow Information:    
Income taxes paid
Interest paid 129,453 410,875
Supplemental disclosure of non-cash financing activities:    
Shareholder loan 2,697,960 2,697,960
Operating leases - right of use asset 2,642,589 3,060,681
Operating leases - lease liability $ 2,642,589 $ 3,060,681