v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,688,918) $ (1,318,196)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of IP 7,688 1,851
Stock-based compensation 66,353 113,255
Stock-based compensation affiliates 1,278,600 146,841
Change in FV of Derivative (33,623) 497,350
Changes in operating assets and liabilities:    
Change in pre-paid expenses 3,551
Accounts payable and accrued expenses 349,049 304,065
Accounts payable and accrued expenses affiliates 428,917 14,315
Net cash used in operating activities (588,383) (240,519)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in intangibles (18,610) (12,668)
Net cash used in investing activities (18,610) (12,668)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from stock sales 191,047
Proceeds from warrant issuance 123,486
Short-term loans (10,000)
Short-term loans from affiliates (40,070) 261,177
Net cash provided by financing activities 274,463 251,177
Net decrease in cash (332,530) (2,010)
Cash, beginning of period 509,914 5,154
Cash, end of period 177,384 3,144
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 32,043
Income taxes paid
NON-CASH INVESTING & FINANCING ACTIVITIES    
Payroll forgiveness affiliates $ 214,780