| Schedule of expenses to related parties and their nature |
| Schedule of expenses to related parties and their nature | |
| | | |
| | | |
|
| | |
June 30, | | |
December 31, | | |
|
| Related Party | |
2026 | | |
2025 | | |
Nature of transaction |
| A | |
$ | 300 | | |
$ | 300 | | |
Operating expenses paid on behalf of the Company |
| F | |
| – | | |
| 167,671 | | |
Accrued interest related to convertible note related party |
| G | |
| 4,900 | | |
| – | | |
Consulting fees |
| | |
$ | 5,200 | | |
$ | 167,971 | | |
|
For the three and six months ended June 30, 2026
and 2025, expenses to related parties and their nature consists of:
| | |
Three Months Ended | | |
| |
|
| | |
June 30 | | |
| |
|
| Related Party | |
2026 | | |
2025 | | |
Nature of transaction | |
Financial Statement Line Item |
| A | |
$ | – | | |
$ | 25,300 | | |
Payment of operating expenses on behalf of the Company | |
Due to related party |
| A | |
$ | – | | |
$ | 25,000 | | |
Repayment of loan | |
Due to related party |
| C | |
$ | – | | |
$ | 5,600 | | |
Cash paid for consulting fees | |
Professional fees - related party |
| D | |
$ | – | | |
$ | 35,000 | | |
Cash paid for royalty and sales commissions | |
Cost of revenue - related party |
| D | |
$ | 30,000 | | |
$ | – | | |
Cash paid for consulting fees | |
Professional fees - related party |
| F | |
$ | – | | |
$ | 2,511,855 | | |
69,007 Series C preferred stock for services | |
Financing expense |
| G | |
$ | 13,150 | | |
$ | – | | |
Professional service - accounting | |
Professional fees - related party |
| | |
Six Months Ended | | |
| |
|
| | |
June 30 | | |
| |
|
| Related Party | |
2026 | | |
2025 | | |
Nature of transaction | |
Financial Statement Line Item |
| A | |
$ | – | | |
$ | 2,103,600 | | |
150,000 Series C preferred stock for consulting fee | |
Professional fees - related party |
| A | |
$ | – | | |
$ | 25,300 | | |
Payment of operating expenses on behalf of the Company | |
Operating expenses |
| A | |
$ | – | | |
$ | 25,000 | | |
Repayment of loan | |
Due to related party |
| C | |
$ | – | | |
$ | 21,600 | | |
Cash paid for consulting fees | |
Professional fees - related party |
| C | |
$ | – | | |
$ | 4,000 | | |
Cash paid for consulting and advisory fees | |
Cost of revenue - related party |
| D | |
$ | – | | |
$ | 91,290 | | |
Cash paid for royalty and sales commissions | |
Cost of revenue - related party |
| D | |
$ | 30,000 | | |
$ | – | | |
Cash paid for consulting fees | |
Professional fees - related party |
| E | |
$ | – | | |
$ | 420,720 | | |
30,000 Series C preferred stock for management compensation | |
Management compensation |
| E | |
$ | – | | |
$ | – | | |
20,000 shares of Series C preferred stock for advisory fee | |
Professional fees - related party |
| F | |
$ | – | | |
$ | 2,511,855 | | |
69,007 Series C preferred stock for services | |
Financing expense |
| G | |
$ | 5,505 | | |
$ | – | | |
Edgar filing expense | |
General and administrative |
| G | |
$ | 37,660 | | |
$ | – | | |
Professional service - accounting | |
Professional fees - related party |
|
| Schedule of convertible debt related party |
| Schedule of convertible debt related party | |
| | | |
| |
| | |
| | |
| | | |
| | |
| | |
| | |
| |
Effective | | |
Stated | | |
| | |
| |
| | |
Principal | | |
| |
Interest | | |
Interest | | |
June 30, | | |
December 31, | |
| Payment date | |
Amount | | |
Maturity date | |
Rate | | |
Rate | | |
2026 | | |
2025 | |
| February 2025 | |
$ | 2,222,000 | | |
April 28, 2026 | |
16.25% | | |
10% | | |
$ | – | | |
$ | 2,000,000 | |
| Total Convertible notes | |
| | | |
| |
| | |
| | |
$ | – | | |
$ | 2,000,000 | |
| Less: Unamortized debt discount | |
| | | |
| |
| | |
| | |
| – | | |
| (714,600 | ) |
| | |
| | | |
| |
| | |
| | |
| – | | |
| 1,285,400 | |
| Less: Current portion | |
| | | |
| |
| | |
| | |
| – | | |
| (1,285,400 | ) |
| Long-term portion | |
| | | |
| |
| | |
| | |
$ | – | | |
$ | – | |
|
| Schedule of interest expense and amortization of debt discount |
| Schedule of interest expense and amortization of debt discount | |
| | | |
| | | |
| | | |
| | |
| | |
Three Months Ended | | |
Six months ended | |
| | |
June 30, | | |
June 30, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Interest expense - related party | |
$ | 17,046 | | |
$ | 64,241 | | |
$ | 68,246 | | |
$ | 95,447 | |
| Amortization of debt discount - related party | |
$ | 10,516 | | |
$ | 148,546 | | |
$ | 736,600 | | |
$ | 179,396 | |
|