|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash Flows from Operating Activities: | |||
| Net Income (Loss) | |||
| Adjustments to Reconcile Net Income (Loss) to Net Cash Flows from Operating Activities: | |||
| Reserve for uncollectible receivable | |||
| Expiration of produced and licensed costs | |||
| Stock option expense | |||
| Commons stock issued for services | |||
| Preferred stock redeemed in exchange for assets | |||
| Amortization expense | |||
| Change in operating assets and liabilities: | |||
| Accounts receivable | |||
| Prepaid expenses | |||
| Other receivables | |||
| Receivables - related party | |||
| Loans receivable, film financing arrangements | |||
| Produced and licensed costs | |||
| Cash overdraft | |||
| Accounts payable and accrued expenses | |||
| Payable to related party | |||
| Interest payable - related parties | |||
| Related Party | |||
| EIDL Loan | |||
| Total interest payable - related parties | |||
| Interest payable - EIDL loan | |||
| Deferred revenue | |||
| Net Cash Flows from Operating Activities | |||
| Cash Flows from Investing Activities: | |||
| Produced and licensed costs | |||
| Intangible assets | |||
| Net Cash Flows from Investing Activities | |||
| Cash Flows from Financing Activities: | |||
| Proceeds from issuance of note payable | |||
| Proceeds from debt borrowings - related parties | |||
| Repayment of debt borrowings - related parties | |||
| Proceeds from commercial line of credit | |||
| Repayments on commercial line of credit | |||
| Proceeds from sale of Common Stock | |||
| Net Cash Flows from Financing Activities | |||
| Net Increase in Cash and Cash Equivalents | |||
| Cash and Cash Equivalents, Beginning of Period | |||
| Cash and Cash Equivalents, End of Period | |||
| Non-cash Financing and Investing Activities: | |||
| Conversion of accrued expenses into options to purchase Common Stock | |||
| Common Stock issued for services |
Loading...