|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net Income (Loss) Attributable to Parent | |||||
| Adjustments to reconcile net loss to net cash used in operating activities | |||||
| Interest Expense | |||||
| Common stock issued for services, Value | |||||
| Stock compensation expense | |||||
| Gain on termination of conversion feature on debt | |||||
| Common stock payable | |||||
| Gain on extinguishment of debt | |||||
| Finance expense | |||||
| Impairment of goodwill | |||||
| Amortization of debt discounts | |||||
| Professional fees incurred on convertible promissory notes | |||||
| Common and preferred stock issued for services | |||||
| Change in fair value | |||||
| Loss on extinguishment of debt | |||||
| Loss on disposal of fixed asset | |||||
| Changes in operating assets and liabilities | |||||
| Accounts Receivable | |||||
| Prepaid expenses and other assets | |||||
| Inventories | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable and accrued expenses - related parties | |||||
| Other liabilities | |||||
| Cash Provided by (Used in) Operating Activity, Including Discontinued Operation | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase consideration - Applife Digital Solutions | |||||
| Net cash (used) in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from notes payable to shareholders | |||||
| Proceeds from due to officer | |||||
| Proceeds from promissory notes | |||||
| Payments on other liabilities | |||||
| Proceeds from related party advances | |||||
| Proceeds from promissory notes - related parties | |||||
| Proceeds from promissory notes - non-related parties | |||||
| Proceeds from convertible promissory notes | |||||
| Net cash provided from financing activities | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| 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 taxes | |||||
| Non-cash financing activities | |||||
| Increase in derivative liability upon issuance of convertible note | |||||
| Payment of notes payable with issuance of options to purchase common stock | |||||
| Acquisition of AP4L | |||||
| Issuance of preferred B to settle Cavalry debt (assumed liabilities) | |||||
| Issuance of Series B Preferred Stock to settle debt | |||||
| Effect of reverse capitalization | |||||
| Conversion of convertible debt into Preferred Series D | |||||
| Issuance of warrants with convertible debt | |||||
| Derivative liability converted to additional paid in capital | |||||
| Reclassification of related party advances to convertible promissory notes - related parties | |||||
| Shares issued in conversion of convertible notes payable | |||||
| Derivative liabilities recorded as debt discount on convertible promissory notes | |||||
Loading...