v3.26.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash Flows from Operating Activities:    
Net Income / (Loss) $ (1,735,079) $ (1,699,803)
Depreciation and amortization 4,428 6,690
Stock compensation expense 76,537
Amortization of debt discount 559,945 354,447
Attributable income per equity method - Shuya (119,142)
Change in fair value of derivative liabilities (283,640) (112,672)
Change in fair value of warrant liabilities (5,829) (13,892)
Change in fair value of Notes receivable (406,197)
Reversal of inventory impairment reserve (357,639)
Changes in assets and liabilities:    
Decrease in right of use asset 54,759 84,602
Decrease in lease liability (48,446) (87,779)
(Increase) decrease in accounts receivable 15,376 (164,201)
Increase in accounts receivable – related party (331,597)
Decrease in prepaid expenses 133,965
Increase in contract asset (30,850) (28,418)
Increase in other assets (25,329) (2,795)
Increase in interest receivable (138,082)
Increase in prepayments (119,296)
(Increase) decrease in inventory (65,125) 336,682
Increase in accounts payable 83,450 103,808
Other increase in accrued expenses 151,702 143,260
Other increase in accrued interest 103,785 147,695
Other decrease (increase) in customer deposits 219,780 (10,274)
Net Cash Used In Operating Activities (1,664,648) (1,540,526)
Cash Flows from Investing Activities    
Note Convertible (700,001)
Long term investment (2,768)
Net Cash Used In Investing Activities (702,769)
Cash Flows from Financing Activities    
Proceeds from notes payable and lines of credit 2,045,254 3,085,450
Repayment from related party 195,159
Borrowing from related party 89,635
Other receivable (155,176)
Payments on notes payable and line of credit (457,040) (1,516,597)
Stock issued for cash 4,399,999
Net Cash Provided By Financing Activities 1,783,373 5,903,311
Foreign Currency Transaction 1,319 (15,999)
Net (Decrease) Increase in Cash and Cash Equivalents (582,725) 4,346,786
Cash and Cash Equivalents at Beginning of Period 602,460 62,101
Cash and Cash Equivalents at End of Period 19,735 4,408,887
Supplemental Cashflow Information:    
Interest Paid 31,876 116,812
Taxes Paid
Supplemental Non-Cash Disclosure    
OID on new notes 201,507
Discount on new notes 598,373
Shares issued for note conversion 611,557 1,402,604
Shares issued for acquisition consideration 804,292
Promissory note issued for acquisition consideration 200,000
Dividend accrued $ 42,751