|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
FY2020
12 months to Dec 31, 2020
|
FY2019
12 months to Dec 31, 2019
|
FY2018
12 months to Dec 31, 2018
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock issued for services | |||||
| Warrants issued for services | |||||
| (Gain) Loss on extinguishment of debt | |||||
| Non-cash interest expense | |||||
| Change in fair value of derivative liability | |||||
| Amortization of debt discount | |||||
| Gain on settlement | |||||
| Forgiveness of PPP loan | |||||
| Depreciation expense | |||||
| Changes in operating assets and liabilities: | |||||
| Inventory | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accrued Interest Payable | |||||
| Accrued liabilities - related party | |||||
| Accrued payroll | |||||
| Net cash used in operating activities | |||||
| Investing Activities: | |||||
| Purchase of Equipment | |||||
| Expenditure for Intangible assets | |||||
| Net cash used in investing activities | |||||
| Financing Activities: | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from debt | |||||
| Payments on debt | |||||
| Net cash provided by financing activities | |||||
| Net change in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Cash paid for: | |||||
| Interest | |||||
| Income taxes | |||||
| Non-cash transactions: | |||||
| Derivative liability due to issuance of debt | |||||
| Reduction of common stock issuable by issuing stock | |||||
| Liability converted to NP | |||||
| Liability converted to note payable | |||||
| Debt and interest settled for common stock | |||||
| Stock and warrants issued with debt | |||||
Loading...