v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
OPERATING ACTIVITIES    
Net loss $ (7,755,527) $ (6,036,733)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 590,606 500,422
Forgiveness of interest 19,447 0
Right of use asset amortization 20,218 0
Amortization of debt discount 487,641 150,000
Change in fair value of derivative liability warrants 0 114,375
Stock based compensation 788,752 708,459
Shares issued for non-employee services 2,407,570 1,100,100
Warrants issued for services 824,295 8,150
Change in fair value of derivative liability (1,041,484) 0
Change in fair value of derivative liability warrants 108,000 0
Loss on shares issued for conversion of debt 0 77,250
Debt converted to equity 168,113 0
Unrealized gain on marketable securities (390,566) 0
(Increase) decrease in:    
Accounts receivable (30,000) 0
Interest receivable 0 (152,104)
Prepaid assets (159,237) 91,825
Right of use asset/liability (20,568) (20)
Increase (decrease) in:    
Accounts payable (240,939) (138,547)
Accrued expenses (320,675) 256,702
Customer deposit (218,555) 0
NET CASH USED IN OPERATING ACTIVITIES (4,762,909) (3,320,121)
INVESTING ACTIVITIES    
Increase in subscription receivable in exchange for cash 0 (100,000)
NET CASH USED IN INVESTING ACTIVITIES 0 (100,000)
FINANCING ACTIVITIES    
Proceeds from notes payable 990,000 1,850,000
Repayment of notes payable (218,750) (587,500)
Warrants issued for cash 500 500,000
Cash received for stock subscription 0 50,000
Preferred stock offering 5,455,000 1,693,562
NET CASH PROVIDED BY FINANCING ACTIVITIES 6,226,750 3,506,062
NET INCREASE (DECREASE) IN CASH 1,463,841 85,941
CASH AT BEGINNING OF PERIOD 532,885 1,469,134
CASH AT END OF PERIOD 1,996,726 1,555,075
SUPPLEMENTAL CASH FLOW DISCLOSURES    
Interest paid 4,386 4,386
Taxes paid 0 0
SUPPLEMENTAL NON-CASH DISCLOSURES    
Shares issued for the conversion of debt 894,056 868,750
Subscriptions receivable $ 0 $ 4,100,000