|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Feb 29, 2024
|
FY2022
12 months to Feb 28, 2023
|
FY2021
12 months to Feb 28, 2022
|
|
|---|---|---|---|---|---|
| Cash Flows from Operating Activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Common stock granted for director fees | |||||
| Common stock issued for services – related party | |||||
| Impairment expense | |||||
| Common stock issued for services | |||||
| Adjustment for reverse merger | |||||
| Depreciation expense | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaids | |||||
| Note receivable | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable – related party | |||||
| Accrued interest – related party | |||||
| Accrued officer compensation | |||||
| Net cash used by operating activities | |||||
| Loan receivable – related party | |||||
| Cash Flows from Investing Activities | |||||
| Cash Flows from Financing Activities: | |||||
| Repayment of loan payable | |||||
| Repayment of related party loan | |||||
| Net cash used by financing activities | |||||
| Net change in cash | |||||
| Funds held in escrow | |||||
| Funds held in escrow, beginning of period | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
| Supplemental disclosures of cash flow information: | |||||
| Interest paid | |||||
| Common stock issued for services prior to reverse merger | |||||
| Common stock issued for services prior to reverse merger – related party | |||||
Loading...