|
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
|
|
|---|---|---|---|---|
| Operating Activities | ||||
| Net Loss | ||||
| Adjustments to reconcile net loss to net cash provided by operating activities | ||||
| Depreciation | ||||
| Share-based compensation | ||||
| Expenses settled in stock | ||||
| Change in operating assets and liabilities: | ||||
| Prepaid expenses | ||||
| Other current assets | ||||
| Accounts payable | ||||
| Related party payable | ||||
| Accrued expenses | ||||
| Net cash used in operating activities | ||||
| Financing Activities | ||||
| Advances from related party | ||||
| Payments on note payable | ||||
| Net cash provided by financing activities | ||||
| Increase (decrease) in cash | ||||
| Cash, beginning of year | ||||
| Cash, end of year | ||||
| Supplemental disclosure of noncash investing and financing activities | ||||
| Issuance of Note Payable for payment of prepaid expense | ||||
| Amendment of Issuance of Note Payable for payment of prepaid expense | ||||
| Shares issued pending non-cash transaction | ||||
| Supplemental cash flow information | ||||
| Cash paid for interest | ||||
Loading...