|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to cash flows used in operating activities: | |||||
| Gain on derecognition of certain accounts payable | |||||
| Expenses paid directly by related party | |||||
| Amortization expense | |||||
| Common stock issued for services | |||||
| Amortization of operating right of use assets | |||||
| Impairment Expense | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accounts payable - related party | |||||
| Accrual for settlement of lawsuits | |||||
| Accrued expenses | |||||
| Accrued expenses - related party | |||||
| Accrued interest | |||||
| Accrued interest – related parties | |||||
| Accrued interest - related parties | |||||
| Operating lease liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from convertible notes - related party | |||||
| Repayments of promissory note | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in Cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Advances from related party used for payment of expenses | |||||
| Consolidation of debt and accrued interest due to parent | |||||
| Conversion of debt and accrued interest due to parent | |||||
| Purchase of SWIS developed technology for Common Stock | |||||
| Noncash investing and financing activity: | |||||
| Payments made by related party on behalf of the Company | |||||
| Issuance of common stock for conversion of convertible promissory note payable - related party | |||||
| Issuance of common stock for purchase of intangible asset | |||||
| Acquisition of assets through operating leases | |||||
| Promissory note assumed for consideration of retirement of shares from SWISS transaction | |||||
| Accounts payable - related party extinguished in connection of retirement of shares from SWISS transaction | |||||
| Accounts payable assumed in connection of retirement of shares from SWISS transaction | |||||
Loading...