|
FY2025
12 months to Nov 30, 2025
|
FY2024
12 months to Nov 30, 2024
|
FY2023
12 months to Nov 30, 2023
|
FY2022
12 months to Nov 30, 2022
|
FY2021
12 months to Nov 30, 2021
|
|
|---|---|---|---|---|---|
| Cash Flows From Operating Activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock based compensation | |||||
| Non-cash board of director compensation | |||||
| Gain on debt forgiveness | |||||
| Gain on settlement | |||||
| Right of use asset and liability, net | |||||
| Common stock issued for services | |||||
| Contribution from expenses paid by related party | |||||
| Depreciation | |||||
| Debt discount | |||||
| Impairment of assets | |||||
| Loss on disposal of assets | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Interest payable, related parties | |||||
| Settlement liability | |||||
| Net Cash Used In Operating Activities | |||||
| Cash Flows From Investing Activities: | |||||
| Purchase of property and equipment | |||||
| Sale of property and equipment | |||||
| Net Cash Provided by (Used In) Investing Activities | |||||
| Cash Flows From Financing Activities: | |||||
| Proceeds from notes payable | |||||
| Payments on notes payable | |||||
| Advances from related party | |||||
| Advances from related parties, convertible notes payable | |||||
| Loans from related party | |||||
| Proceeds from related party, line of credit | |||||
| Proceeds from notes payable from officer | |||||
| Payments on notes payable, to officer | |||||
| Net Cash Provided By Financing Activities | |||||
| Net Increase (Decrease) In Cash and Cash Equivalents | |||||
| Cash and Cash Equivalents - Beginning of Year | |||||
| Cash and Cash Equivalents - End of Year | |||||
| Supplemental Cash Flow Information: | |||||
| Income taxes paid | |||||
| Noncash operating and financing activities: | |||||
| Convertible debt converted to common stock | |||||
| Board of director compensation - accrued as convertible debt | |||||
| Vendors paid on behalf of the Company by USMC | |||||
| Expenses paid on behalf of the Company by USMC | |||||
Loading...