|
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 | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock based compensation | |||||
| Stock-based compensation | |||||
| Expense/loss from shares issued for settlement | |||||
| Common stock issued for forbearance | |||||
| Gain on relief of accrued interest | |||||
| Stock issued for excess fair value of equity | |||||
| Cancellation of stock repurchase liabilities | |||||
| Impairment of intangible assets | |||||
| Gain on settlement of convertible note, warrants and derivative liabilities | |||||
| Gain on debt extinguishment | |||||
| Loss on change in fair value of contingent consideration | |||||
| Amortization of debt discount | |||||
| Amortization of intangible assets and software | |||||
| Change in fair value of derivative liabilities | |||||
| Write-off of note receivable | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses | |||||
| Prepaid license costs | |||||
| Other current assets | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Deferred revenue | |||||
| Right of use asset and liability, net | |||||
| Net cash used in operating activities | |||||
| Capitalized software development | |||||
| Acquisition | |||||
| Other assets | |||||
| Cash paid for Infinitus Pay, Inc. acquisition | |||||
| Cash acquired, acquisition of Infinitus Pay, Inc. | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Payments on loans payable - related parties | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from notes payable - related party | |||||
| Proceeds from notes payable | |||||
| Repayments of note payable | |||||
| Proceeds from convertible note payable | |||||
| Repayment of convertible note payable | |||||
| Proceeds from equity receivable | |||||
| Proceeds received from exercise of stock options and warrants | |||||
| Net cash provided by financing activities | |||||
| Changes in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | |||||
| Issuance of stock for intangible assets | |||||
| Common stock issued for forbearance | |||||
| Relief of anti-dilution liability through issuance of common stock | |||||
| Issuance of stock for prepaid services | |||||
| Cancellation of stock repurchase liabilities | |||||
| Accrual of the acquisition consideration | |||||
| Goodwill from acquisition | |||||
| Intangible assets from acquisition | |||||
| Shares issued for loan extinguishment | |||||
| Non-cash discount on issuance | |||||
| Assumption of notes payable, through the issuance of note receivable | |||||
| ROU assets and lease liabilities recognized from the new lease | |||||
| Shares issued for debt conversion | |||||
| Shares issued for prepaid services | |||||
| Shares issued with notes payable | |||||
| Warrants issued with convertible notes payable | |||||
Loading...