|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2021
12 months to Apr 30, 2022
|
FY2020
12 months to Apr 30, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net loss | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Foreign exchange loss | |||||
| Forgiveness of debt | |||||
| Foreign exchange gain | |||||
| Forgiveness of debt | |||||
| Adjustment for stock-based compensation | |||||
| Change in operating assets and liabilities: | |||||
| Good and services tax receivable | |||||
| Accrued interest income | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable and accrued expenses - related parties | |||||
| Accrued interest - related party | |||||
| Accrued payroll | |||||
| Accrued interest expense | |||||
| Prepaid and other assets | |||||
| Deposits | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Convertible notes receivable | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Advances to related party | |||||
| Proceeds from loans payable | |||||
| Proceeds from loan payable from related party | |||||
| Payments to loan payable from related parties | |||||
| Proceeds from issuance of common stock | |||||
| Payment for equity issuance costs | |||||
| Net cash provided by financing activities | |||||
| Effect of changes in exchange rates on cash and cash equivalents | |||||
| Effect of changes in exchange rates on cash and cash equivalents | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income tax | |||||
| Cash paid for income tax | |||||
| Supplemental disclosure of Non-Cash Financing activities: | |||||
| Noncash increase in Forgiveness of debt | |||||
| Non Cash decrease in related party loans payable due to conversion to common stock | |||||
| Non Cash decrease in accrued interest related party due to conversion to common stock | |||||
| Non Cash increase in common stock due to conversion of related party loan | |||||
| Non Cash increase in Additional Paid in capital due to conversion of related party loan | |||||
| Non Cash increase in Additional Paid in capital due to issuance of warrants | |||||
Loading...