Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash Flows From Operating Activities:    
Net (loss) income $ (829,720) $ 1,976,105
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Stock based compensation 252,834 471,236
Depreciation 1,709 2,013
Amortization of intangible assets 354,314 704,508
Amortization of debt discount 47,051
Gain on stock payable share adjustment (3,692,529)
Changes in operating assets and liabilities:    
Accounts receivable (622,316) 849,307
Accounts receivable, related parties 2,250,379
Prepaid expenses and other assets (238,239) (1,936,521)
Inventory (349,501) 90,497
Operating lease right of use asset 21,025 19,160
Accounts payable (186,893) 928,257
Accounts payable, related parties 329,994 (1,247,373)
Other payables and accrued liabilities 258,947 392,203
Other payables and accrued liabilities, related parties 318,950
Operating lease liability (18,516) (15,150)
Net Cash (Used In) Provided By Operating Activities (707,412) 839,143
Cash Flows From Investing Activities:    
Purchases of intangibles (17,000)
Purchases of property & equipment (111,350)
Net Cash Used In Investing Activities (128,350)
Cash Flows From Financing Activities:    
Proceeds from Revolving loan 10,347,483
Payments to Revolving loan (10,615,880)
Net Cash Used In Financing Activities (113,158) (293,307)
Net (Decrease) Increase In Cash (820,570) 417,486
Cash - Beginning of Period 1,818,406 1,207,406
Cash - End of Period 997,836 1,624,892
Supplemental Cash Flow Information:    
Interest paid 238,899 228,897
Income taxes
Noncash operating, investing and financing activities:    
Reclassification of ERP system costs (gross) from Property, Plant & Equipment to Intangible Assets 154,850
Nonrelated Party [Member]    
Cash Flows From Financing Activities:    
Payments to notes payable $ (113,158) $ (24,910)