Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Balance Sheets

v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash $ 684,295 $ 106,654
Accounts receivable, net 611,716 372,716
Prepaid expenses and other assets 37,305 24,008
Total current assets 1,333,316 503,378
Goodwill 5,842,433 5,842,433
Total assets 7,175,749 6,345,811
Current liabilities:    
Accounts payable and accrued liabilities 626,736 1,237,637
Shareholder advance 67,622
Deferred revenue 399,000 354,083
Convertible loans payable, net of discounts - current portion 732
Loans payable 27,369
Total current liabilities 1,176,306 1,836,549
Long-term liabilities:    
Convertible loans payable, net of discounts 2,113 19,660
Total long-term liabilities 2,113 19,660
Total liabilities 1,178,419 1,856,209
Commitments and contingencies (Note 6)
Stockholders’ equity:    
Series A Convertible Preferred stock, $0.001 par value; 900,000 shares authorized; 39,810 shares issued and outstanding 40 40
Common stock, $0.001 par value; 45,000,000 shares authorized; 11,653,705 and 1,859,525 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively 11,653 1,859
Additional paid-in capital 40,618,459 35,463,769
Subscriptions payable 38,171
Accumulated deficit (34,670,993) (30,976,066)
Total stockholders’ equity 5,997,330 4,489,602
Total liabilities and stockholders’ equity 7,175,749 6,345,811
Related Party    
Current liabilities:    
Accounts payable and accrued liabilities - related party $ 149,838 $ 149,838