v3.25.3
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities of continuing operations:          
Net loss $ (2,799,353) $ (525,600) $ (1,713,123) $ (1,071,845) $ (657,375)
Adjustments to reconcile net loss to cash used in operating activities:          
Stock based compensation and services 1,356,795 179,938 849,513 115,038 104,140
Provisions for Contingencies 14,010 16,770
Depreciation and amortization 8,476 206 12,997
Interest expense 22,837      
Impairment losses     56,536  
Write off of tax recoverable     (698)    
Gain/loss on FOREX transactions (3,861) 178,604
Changes in operating assets and liabilities:          
Accounts payable     305,214 41,141 6,165
Accounts payable and accrued expenses (17,279) 64,211
Income taxes, net (10,833) (18,887)
Inventories 137,878 (161,448) (205,128)
Accounts receivable and other assets 72,578 (13,717) (80,815) (3,566)
Net cash provided by (used in) operating activities (1,207,919) (288,845) (846,948) (862,696) (534,073)
Cash flows from investing activities:          
Cash received from the merger transaction     2,857    
Acquisition of capital assets (20,087) (4,958) (156,575) (10,525)
Net cash provided by (used in) investing activities (20,087) (4,958) (153,718) (10,525)
Cash flows from financing activities:          
Related Party (136,148) (117,326) (283,334) 638,545 85,203
Net proceeds from sale of common stock 1,411,901 444,500 1,595,750 291,600 489,875
Net cash provided by (used in) financing activities 1,275,753 327,174 1,312,416 930,145 575,078
Effect of exchange rates on cash and cash equivalents 1,279 (7,228) (8,347) (74) (5,891)
Net increase (decrease) in cash and cash equivalents 49,026 26,143 303,403 67,375 24,589
Cash and cash equivalents at beginning of period 396,216 92,813 92,813 25,438 849
Cash and cash equivalents at end of period $ 445,242 118,956 396,216 92,813 25,438
Apollo Resources Corporation [Member]          
Cash flows from operating activities of continuing operations:          
Net loss       (1,030,574) (1,203,473)
Adjustments to reconcile net loss to cash used in operating activities:          
Stock based compensation and services       197,805 331,858
Depreciation and amortization       1,630
Impairment losses       1,474 6,101
Write off of tax recoverable       17,654
Changes in operating assets and liabilities:          
Accounts payable and accrued expenses       (442,101) (218,802)
Accounts receivable and other assets       (10,748) 2,465
Net cash provided by (used in) operating activities       (1,284,144) (1,062,567)
Cash flows from investing activities:          
Acquisition of capital assets       (39,488)
Net cash provided by (used in) investing activities       (39,488)
Cash flows from financing activities:          
Related Party       1,324,296 397,215
Net proceeds from sale of common stock       525,000
Net cash provided by (used in) financing activities       1,324,296 922,215
Effect of exchange rates on cash and cash equivalents       111 1,293
Net increase (decrease) in cash and cash equivalents       775 (139,059)
Cash and cash equivalents at beginning of period   $ 5,973 $ 5,973 5,198 144,257
Cash and cash equivalents at end of period       $ 5,973 $ 5,198