v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash $ 1,644,439 $ 106,654
Accounts receivable, net 313,350 372,716
Prepaid expenses and other assets 65,627 24,008
Total current assets 2,023,416 503,378
Property and equipment, net 10,220
Intangible assets 20,019
Goodwill 5,842,433 5,842,433
Total assets 7,896,088 6,345,811
Current liabilities:    
Accounts payable and accrued liabilities 433,469 1,237,637
Shareholder advance 67,622
Deferred revenue 158,750 354,083
Convertible loans payable, net of discounts - current portion 1,539
Loans payable 27,369
Total current liabilities 743,596 1,836,549
Long-term liabilities:    
Convertible loans payable, net of discounts 19,660
Total long-term liabilities 19,660
Total liabilities 743,596 1,856,209
Commitments and contingencies (Note 8)
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; 150,000,000 shares authorized; 15,826,834 and 1,859,525 shares issued and outstanding at December 31, 2025 and 2024, respectively 15,826 1,859
Additional paid-in capital 42,556,801 35,463,769
Accumulated deficit (35,420,175) (30,976,066)
Total stockholders’ equity 7,152,492 4,489,602
Total liabilities and stockholders’ equity 7,896,088 6,345,811
Related Party    
Current liabilities:    
Accounts payable and accrued liabilities - related party $ 149,838 $ 149,838

Source