v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,123,077) $ (2,380,005)
Adjustments to reconcile net loss to net cash used in operating activities:    
Debt discount amortization, incl. issuance of warrants 677,781
Amortization of IP 11,544 7,950
Stock-based compensation 170,399 199,682
Stock-based compensation affiliates 207,288 238,628
Interest paid for note conversion 164,357
Gain/Loss of Issuance (253,008)
Acquisition of subsidiary 368,623
Acquisition of subsidiary, affiliates (378,904)
Change in FV of Derivative 216,701 (133,121)
Changes in operating assets and liabilities:    
Debt forgivness (133,867)
Pre-payments (3,551)
Accounts payable and accrued expenses 495,921 258,206
Accounts payable and accrued expenses affiliates 632,187 848,495
Net cash used in operating activities (526,455) (381,316)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in intangibles (23,091) (28,194)
Net cash used in investing activities (23,091) (28,194)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from stock sales 438,986 63,000
Proceeds from note sales 61,500
Short-term loans 12,000 48,000
Warrant issued 292,230
Short-term loans from affiliates 311,090 216,078
Net cash provided by financing activities 1,054,306 388,578
Net increase (decrease) in cash 504,760 (20,932)
Cash, beginning of period 5,154 26,086
Cash, end of period 509,914 5,154
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 164,447
Income taxes paid
NON-CASH INVESTING & FINANCING ACTIVITIES    
Common shares issued for the conversion of principal and accrued interest 1,425,857
Debt discount on convertible note 105,000
Forfeiture of warrants 21,606
Reclassification from affiliate loans to affiliate accounts payable 39,000
Reclassification from affiliate loans to other short-term liabilities 10,000
Issuance, debt conversion affiliates 1,118,795
Issuance, debt conversion 657,233
Payroll forgiveness affiliates 214,780
Gain/Loss of issuance $ 488,253