|
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/(Loss) | |||||
| Adjustment to reconcile net loss from operations: | |||||
| Changes in Operating Assets and Liabilities | |||||
| Accounts receivable, net | |||||
| Prepaid insurance | |||||
| Deposits | |||||
| Accounts payable | |||||
| Accrued Interest | |||||
| Accrued Payroll | |||||
| Deferred Revenue | |||||
| Payroll liabilities | |||||
| Depreciation | |||||
| (Gain)/Loss on Deferred Liability - Subsidiary | |||||
| Operating Lease Liability | |||||
| Operating Lease Asset | |||||
| Net Cash (Used)/provided in Operating Activities | |||||
| Cash Flows (Used)/Provided from Investing Activities | |||||
| Building improvements | |||||
| Purchase of Fixed Assets, Net Retirements | |||||
| Net Cash Used by Investing Activities | |||||
| Cash (Used)/Provided from Financing Activities | |||||
| Note Receivable | |||||
| Financed Capital | |||||
| Payment for Shareholder buyout | |||||
| Loan principal payments | |||||
| Common stock retired from merger | |||||
| Owner distributions (prior to merger) | |||||
| Cash Received from Acquisition | |||||
| Note Receivable | |||||
| Financed Capital | |||||
| Payment for Shareholder buyout | |||||
| Loan principal payments | |||||
| Capital Stock Increase | |||||
| Net Cash Provided by Financing Activities | |||||
| Net Increase (Decrease) in Cash | |||||
| Cash at Beginning of Period | |||||
| Cash at End of Period | |||||
| Supplemental Cash Flow Information: | |||||
| Interest paid during the period | |||||
| Income Taxes Paid | |||||
| Interest Paid | |||||
| Supplemental disclosure of non-cash financing activities: | |||||
| Shareholder Loan | |||||
| Operating leases - right of use asset | |||||
| Operating leases - lease liability | |||||
Loading...