|
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 loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Loss on write-off of asset | |||||
| Reclassification of capitalized assets | |||||
| Asset purchase in lieu of rental income | |||||
| Gain on asset | |||||
| Mortgaged portion on sale of Villa | |||||
| Interest expense | |||||
| Restricted stock awards | |||||
| Amortization of operating lease right-of-use asset | |||||
| Changes in operating assets and liabilities: | |||||
| (Increase) decrease in accounts receivable | |||||
| (Increase) decrease in prepaid expenses | |||||
| (Increase) decrease in inventory expenses | |||||
| (Increase) decrease in other current assets | |||||
| (Increase) decrease in escrow deposit – real estate | |||||
| (Increase) decrease in due from related party | |||||
| (Increase) decrease in mortgage receivable | |||||
| Increase (decrease) in due to related parties | |||||
| Increase (decrease) in accounts payable | |||||
| Increase (decrease) in other current liabilities | |||||
| Increase (decrease) in other accrued expenses | |||||
| Increase (decrease) in operating lease liabilities | |||||
| Net cash provided by/(used in) operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of fixed assets | |||||
| Asset put into service | |||||
| Sale of fixed assets | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from related party notes payable | |||||
| Proceeds from related party convertible notes payable | |||||
| Proceeds from related party line of credit | |||||
| Payment of note payable | |||||
| Proceeds from line of credit | |||||
| Net cash provided by/(used in) financing activities | |||||
| Net change in cash | |||||
| Cash - beginning of year | |||||
| Cash - end of year | |||||
| Supplemental Cash Flow Information | |||||
| Noncash Investing and Financing Items | |||||
| Trade for services | |||||
| Acquired fixed assets | |||||
| Non-cash transfer from inventory to property | |||||
| Mortgage receivable | |||||
| Settlement of debt | |||||
| Interest capitalized | |||||
| Selling price of pre purchased asset | |||||
| Acquisition purchase price | |||||
| Adjustments for vllas sold | |||||
| Issued share on convertible note | |||||
| Issued price per share | |||||
| Interest payable on convertible note | |||||
| Accrued compensation obligation | |||||
| Subscription receivable | |||||
Loading...