|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2021
12 months to Feb 28, 2022
|
FY2020
12 months to Feb 28, 2021
|
FY2019
12 months to Feb 29, 2020
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net Income (Loss) | |||||
| Net (loss) income | |||||
| Adjustments to reconcile net loss (income) to net cash provided by operating activities: | |||||
| Loss on settlement of debt | |||||
| Loss (Gain) on Foreign Currency Transactions | |||||
| Depreciation expense | |||||
| Financing costs | |||||
| Shares issued/issuable for services | |||||
| Stock-based compensation | |||||
| Gain on sale of equipment | |||||
| Provision for doubtful accounts | |||||
| (Gain) loss on foreign currency re-measurement | |||||
| Loss on debt conversion | |||||
| Increase (decrease) in operating liabilities | |||||
| Accounts receivable | |||||
| Accrued receivable | |||||
| Prepaid expenses and deposits | |||||
| Due to related party | |||||
| Prepaid expenses | |||||
| Other receivables | |||||
| Accounts payable and accrued liabilities | |||||
| Due to related parties | |||||
| Common stock issuable | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of equipment | |||||
| Refund received on equipment purchase | |||||
| Proceeds from sale of equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Repayment of loans payable | |||||
| Proceeds from Loans Payable | |||||
| Proceeds from Related Party Loans | |||||
| Payments on notes payable | |||||
| Net cash used in financing activities | |||||
| Effect of Foreign Exchange Rate Changes on Cash | |||||
| Change in Cash | |||||
| Cash, Beginning of Year | |||||
| Cash, End of Year | |||||
| Shares issued to settle accrued interest payable | |||||
| Net increase in cash and cash equivalents | |||||
| Beginning of year | |||||
| End of year | |||||
| Supplemental disclosures of non-cash investing and financing activities: | |||||
| Property and equipment acquired through the issuance of debt | |||||
| Recognition of Cross License through issuance of common and preferred stock | |||||
| Conversion of debt through issuance of common stock | |||||
| Increase in Equity and Decrease in Liabilities Related to Split-Off | |||||
| Issuance of Preferred Stock for deposit on potential merger | |||||
| Issuance of common stock for deposit on potential merger | |||||
| Cash paid for income tax | |||||
| Cash paid for interest | |||||
Loading...