Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2025
Sep. 30, 2025
Dec. 31, 2024
Sep. 30, 2024
Dec. 31, 2025
Dec. 31, 2024
Jun. 30, 2025
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net loss $ (3,091,394) $ (4,837,738) $ (430,183) $ (354,310) $ (7,929,132) $ (784,493)  
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:              
Issuance of common stock for services         733,748 15,000  
Amortization of prepaid stock based expenses         5,496,367  
Foreign currency transaction loss (gain)         54,196 75,698  
Depreciation expense 229     354  
Amortization of debt discounts         186,777 133,644  
Amortization of right-of-use assets         9,380 9,866  
Change in fair value of derivative liabilities (87,728)   (13,581)   (68,022) (66,368)  
Change in fair value of warrant liability (593,710)     (593,710)  
Derivative expense   8,559   35,741  
Loss (gain) on extinguishment of debt, net (14,317)   18,759   (210,178) 30,078  
Non-cash interest expense         5,843 4,582  
Accretion of put premium         37,450  
Changes in Assets and Liabilities:              
GST receivable         (11,615) 752  
Prepaid expenses         (28,590) (80)  
Other current assets          
Accounts payable         (310,368) 102,374  
Employee benefit liability         25,531 20,666  
Accrued expenses and other payables         (351,663) 166,993  
Accrued interest         18,853 49,350  
Operating lease liability         (3,428) (10,589)  
NET CASH USED IN OPERATING ACTIVITIES         (2,938,207) (216,786)  
CASH FLOWS FROM INVESTING ACTIVITIES:              
Purchase of equipment         (4,758)  
NET CASH USED IN INVESTING ACTIVITIES         (4,758)  
CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from convertible promissory notes, net of original issue discounts and issue costs         100,000 80,000  
Proceeds from issuance of convertible Series C Preferred stock, net of issuance cost         950,099  
Repayment of convertible notes         (203,350)  
Repayment of notes         (671,777) (98,400)  
Repayment of loans payable - related party         (150,808)  
Proceeds from the sale of common stock, net of offering costs         3,314,458  
Proceeds from note payable         75,000 35,000  
Proceeds from loans payable - related parties         78,249 278,915  
Deferred offering costs         (25,000)  
NET CASH PROVIDED BY FINANCING ACTIVITIES         3,491,871 270,515  
Effect of exchange rate changes on cash         243 (60,181)  
NET INCREASE (DECREASE) IN CASH         549,149 (6,452)  
CASH AT BEGINNING OF PERIOD   $ 12,088   $ 21,085 12,088 21,085 $ 21,085
CASH AT END OF PERIOD $ 561,237   $ 14,633   561,237 14,633 $ 12,088
Cash paid during the period:              
Interest         115,684 17,599  
Income Tax          
Supplemental Disclosure of Non-Cash Investing and Financing Activities              
Reduction of put premium related to conversions of convertible notes         114,399 9,336  
Conversion of convertible notes and accrued interest to common stock         416,291 71,836  
Defferred offering cost charged to additional paid in capital upon closing of offering         281,773  
Debt discounts related to derivative liability         80,000  
Deemed dividend related to Series C Preferred Stock         $ 932,246