|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Dec 31, 2023
|
FY2023
12 months to Dec 31, 2022
|
FY2022
12 months to Dec 31, 2021
|
FY2021
12 months to Dec 31, 2020
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Amortization and depreciation | |||||
| Interest expense | |||||
| Accounts payable and accrued liabilities | |||||
| Amortization of film costs | |||||
| Investment impairment | |||||
| Accounts receivable | |||||
| Prepaid expenses | |||||
| Other current assets | |||||
| Film costs | |||||
| Deposits | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Other current liabilities | |||||
| Net cash flows used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Payments for deferred costs | |||||
| Purchase of computer equipment | |||||
| Net cash flows provided by (used in) investing activities: | |||||
| Cash flows from financing activities: | |||||
| Proceeds from sale of common stock | |||||
| Note payable related party | |||||
| Release from escrow | |||||
| Payment of advance from related party | |||||
| Payment of note payable AIP | |||||
| Proceeds from notes payable | |||||
| Payments on note payable | |||||
| Net cash flows provided by financing activities: | |||||
| Net change in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental disclosure of cash flow information: | |||||
| Account payable converted to note payable | |||||
| Interest | |||||
| Cash paid for interest | |||||
| Income taxes paid | |||||
| Supplemental disclosure of non-cash activity: | |||||
| Debt forgiveness related to reverse merger transaction (Note 8) | |||||
| Recapitalization | |||||
Loading...