|
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
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by continuing operations: | |||||
| Stock-based compensation | |||||
| Depreciation and amortization | |||||
| Bad debt expense | |||||
| Gain on disposal of ADM Enterprises, Inc. | |||||
| Amortization of debt discount | |||||
| Amortization of right of use asset - operating lease | |||||
| Change in derivative liability | |||||
| Gain on forgiveness of debt | |||||
| Gain on fixed assets | |||||
| Gain on insurance claim | |||||
| Gain on sale of property | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Other receivable, related party | |||||
| Inventory | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Accounts payable | |||||
| Accounts payable - related party | |||||
| Accrued expenses | |||||
| Income tax payable | |||||
| Right of use operating lease liability | |||||
| Deferred tax liability | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of property and equipment | |||||
| Proceeds from insurance | |||||
| Proceeds from sale of property | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Repayments on notes payable | |||||
| Proceeds from note payable | |||||
| Net cash provided by financing activities | |||||
| Net change in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Non-cash investing and financing activities: | |||||
| Capitalized loan costs | |||||
| Acquisition of Innovative Impression, Inc. | |||||
| Non-cash addition to note payable | |||||
| Shares issued for deferred financing costs | |||||
Loading...