|
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 | |||||
| Net loss to net cash used in operating activities: | |||||
| Stock-based compensation | |||||
| Vesting of restricted stock units | |||||
| Stock issued for payment of debt | |||||
| Forfeit of deferred stock compensation | |||||
| Impairment of intangible asset | |||||
| Disposal of fixed assets | |||||
| Forfeit and expired stock-based compensation | |||||
| Disposal of fixed assets | |||||
| Impairment of fixed assets | |||||
| Loss on derivative issuance | |||||
| Change in fair value of derivative liabilities | |||||
| Amortization of debt discount | |||||
| Amortization of intangible asset | |||||
| Depreciation | |||||
| Changes in operating assets and liabilities: | |||||
| (Increase) decrease in other receivables | |||||
| Decrease in other receivables | |||||
| Increase in prepayments | |||||
| Increase (decrease) in accounts payable | |||||
| Increase in accrued liabilities | |||||
| Increase in due to related parties | |||||
| Net cash provided used in operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of intangible assets | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Payment of dividends | |||||
| Repayment of loans payable | |||||
| Proceeds from loans payable – related party | |||||
| Repayment of loans payable – related party | |||||
| Stock issued for payment of debt | |||||
| Proceeds from sale of capital assets | |||||
| Proceeds from convertible loan notes | |||||
| Proceeds from the sale of capital assets | |||||
| Net cash provided by financing activities | |||||
| Effects of exchange rate changes on cash | |||||
| Net Change in Cash | |||||
| Cash – Beginning of Period | |||||
| Cash – End of Period | |||||
| Supplemental information: | |||||
| Cash paid for interest | |||||
| Special 2019 Series A Preferred Stock issued to/from Treasury to related party in increase/satisfaction of debt | |||||
| Non-cash investing and financing activities | |||||
| Dividend declared but not yet paid | |||||
| Rescission of dividends declared | |||||
Loading...