|
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 loss | |||||
| Adjustment to Reconcile Net Income to Cash Provided by (Used in) Operating Activity | |||||
| Depreciation expense | |||||
| Amortization expense | |||||
| Gain recognized on common stock issued to settle liability | |||||
| Stock based compensation | |||||
| Loss recognized on common stock issued to settle liability | |||||
| Amortization of debt discount | |||||
| Changes in Operating Assets and Liabilities | |||||
| Decrease in prepaid expense | |||||
| Accounts payable and accrued expenses | |||||
| Accrued interest | |||||
| Accrued expenses - related party | |||||
| Decrease in accrued interest - shareholder loan | |||||
| NET CASH USED IN OPERATING ACTIVITES | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Repayment of shareholder loan | |||||
| Proceeds from the issuance of preferred stock | |||||
| Proceeds from convertible note payable | |||||
| Proceeds from the issuance of common stock | |||||
| Proceeds from related party note payable | |||||
| Repayments of convertible note payable | |||||
| NET CASH PROVIDED BY FINANCING ACTIVITES | |||||
| NET CHANGE IN CASH | |||||
| CASH AT BEGINNING OF PERIOD | |||||
| CASH AT END OF PERIOD | |||||
| Cash paid during the period | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Supplemental Disclosure of Non-Cash Financing Activities | |||||
| Intangible assets acquired through promise to issue shares | |||||
| Common stock issued to settle accounts payable and accrued expenses | |||||
| Conversion of preferred to common stock | |||||
| Debt discount on convertible note payable | |||||
| Conversion of convertible debt and interest | |||||
| Common stock issued to settle accrued expenses - related party | |||||
| Common stock issued for cash and settlement of accrued interest, net of issuance costs | |||||
| Issuance of common stock in exchange for consulting services | |||||
| Shares to be issued | |||||
| Exchange of common stock for Series A Preferred Stock | |||||
| Issuance of Preferred Series B | |||||
| Shares to be issued | |||||
Loading...