|
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
|
FY2020
12 months to Dec 31, 2020
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net Loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Change in fair value of derivative liabilities | |||||
| Conversion of notes payable to equity | |||||
| Loss on conversion of convertible debt | |||||
| Conversion of convertible notes to equity | |||||
| Amortization of debt discount | |||||
| Depreciation - Property and equipment | |||||
| Amortization - Intangible assets | |||||
| Stocks Issued for Services | |||||
| Derivative Expenses | |||||
| Derivative Expense | |||||
| Commitment shares issued | |||||
| Changes in operating assets and liabilities: | |||||
| Bank Indebtedness | |||||
| Expense paid for subsidiary | |||||
| Prepaid interest and deposits | |||||
| Advances to joint venture | |||||
| Accounts receivable | |||||
| Advances | |||||
| Accounts payable and accrued expenses | |||||
| Accrued interest | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Acquisition of License | |||||
| Acquisition of Website | |||||
| Net cash provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Bank overdraft | |||||
| Advances from related parties | |||||
| Acquisition of equipment | |||||
| Proceeds from common stock and warrants | |||||
| Proceeds from common stock issuable | |||||
| Proceeds from Series Z Preferred Stock | |||||
| Proceeds from promissory notes | |||||
| Proceeds from secured promissory notes | |||||
| Proceeds from convertible notes | |||||
| Proceeds from unsecured loans | |||||
| Proceeds from self-liquidating notes | |||||
| Repayments of advances from related parties | |||||
| Repayment of promissory Notes | |||||
| Repayment of convertible notes | |||||
| Net cash provided by financing activities | |||||
| Cash and cash equivalents - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| Net (decrease) increase in cash | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents , end of period | |||||
| Supplemental disclosure of cash flow information | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Cash paid for taxes | |||||
| Supplemental disclosure of non-cash financing activities | |||||
| Conversion of convertible debt into common stock | |||||
| Preferred shares issued for acquisition of Maybacks | |||||
| Preferred shares issued for acquisition of License | |||||
Loading...