|
FY2026
12 months to Feb 28, 2026
|
FY2025
12 months to Feb 28, 2025
|
FY2024
12 months to Feb 29, 2024
|
FY2023
12 months to Feb 28, 2023
|
|
|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||
| Net loss available to common shareholders | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Depreciation and amortization | ||||
| Impairment on revenue earning devices | ||||
| Gain on disposal of fixed assets | ||||
| Inventory provision (recovery) | ||||
| Bad debts expense | ||||
| Reduction of right of use asset | ||||
| Accretion of lease liability | ||||
| Stock based compensation | ||||
| Amortization of debt discounts | ||||
| (Gain) loss on settlement of debt | ||||
| Increase (decrease) in related party accrued payroll and interest | ||||
| Penalty added to face value of the loan | ||||
| Gain on settlement of debt | ||||
| Loss on disposal of revenue earning devices and fixed assets | ||||
| Increase in related party accrued payroll and interest | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Prepaid expenses | ||||
| Deposit on right of use asset | ||||
| Security deposit on operating lease | ||||
| Device parts inventory | ||||
| Accounts payable and accrued expenses | ||||
| Deferred compensation for CEO | ||||
| Customer deposits | ||||
| Operating lease liability payments | ||||
| Current portion of deferred variable payment obligations for Payments | ||||
| Accrued interest payable | ||||
| Net cash used in operating activities | ||||
| Proceeds on disposal of fixed assets | ||||
| Purchase of fixed assets | ||||
| Purchase of trademarks | ||||
| Purchase of investment (convertible note receivable) | ||||
| Reimbursement of security deposit | ||||
| Proceeds on disposal of fixed assets | ||||
| Net cash used in investing activities | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||
| Share proceeds net of issuance costs | ||||
| Proceeds from issuance of common stock | ||||
| Proceeds on issuance of Series B Preferred Shares | ||||
| Redemption of Series B or Series C Preferred Shares | ||||
| Proceeds on issuance of Series C Preferred Shares | ||||
| Net borrowings loan payable-related party | ||||
| Proceeds from loans payable | ||||
| Repayment of loans payable | ||||
| Net cash provided by financing activities | ||||
| Net change in cash | ||||
| Cash, beginning of period | ||||
| Cash, end of period | ||||
| Supplemental disclosure of cash and non-cash transactions: | ||||
| Cash paid for interest | ||||
| Conversion of convertible notes and interest to shares of common stock | ||||
| Cumulative Effect Adjustment RFV discount per adoption of ASU 2020-06 at March 1, 2024 | ||||
| Right of use asset for lease liability | ||||
| Proceeds of fixed asset disposition to loan payable, related party | ||||
| Shares issued for services | ||||
| Deferred compensation | ||||
| Transfer from device parts inventory to fixed assets | ||||
| Series C penalty shares issued | ||||
| Discount applied to face value of loans | ||||
| Series F warrants issued along with debt | ||||
| Exchange of Series F Preferred Shares for loans payable | ||||
| Exchange of loans payable for common shares | ||||
| Exchange of loans payable and accrued interest for common shares | ||||
| Convertible note receivable exchanged for investment at cost | ||||
| Dividend on Series B Preferred Shares paid in Series B Preferred Shares | ||||
| Dividend on Series B or Series C Preferred Shares paid in Series B or Series C Preferred Shares | ||||
Loading...