v3.26.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,068,989) $ (1,353,635)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of Intellectual Property 2,108 1,851
Stock-based compensation expense 35,838 91,300
Stock-based compensation expense, affiliate 1,278,600 131,466
Change in FV of Derivative 73,136 804,752
Changes in operating assets and liabilities:    
Increase in Pre-payments 3,551
Accounts payable and accrued expenses 215,868 161,575
Accounts payable affiliates 221,278 (4,632)
Net cash used in operating activities (238,610) (167,323)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in intangibles (9,227) (15)
Net cash used in investing activities (9,227) (15)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Stock transactions 145,701
Short-term loans, affiliates (40,070) 166,532
Issuance of warrants 95,339
Net cash provided by financing activities 200,970 166,532
Net decrease in cash (46,867) (806)
Cash, beginning of period 509,914 5,154
Cash, end of period 463,047 4,348
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Interest paid 32,043
Income taxes paid
NON-CASH INVESTING & FINANCING ACTIVITIES:    
Payroll forgiveness $ 214,780