|
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 Aug 31, 2022
|
FY2021
12 months to Aug 31, 2021
|
|
|---|---|---|---|---|---|
| Cash Flows From Operating Activities | |||||
| Net Income Loss | |||||
| Stock issued to related parties for services | |||||
| Stock issued for services | |||||
| Adjustments to reconcile net loss to net cash used in operating activities | |||||
| Lease cost, net of repayments | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Deferred revenue | |||||
| Deferred tax | |||||
| Accrued expenses | |||||
| Accounts payable | |||||
| Deposits | |||||
| Income tax payable | |||||
| Prepaid expenses | |||||
| Net Cash Provided by Operating Activities | |||||
| Cash Flows From Investing Activities | |||||
| Purchase of intangible assets | |||||
| Net Cash Used in Investing Activities | |||||
| Cash Flows From Financing Activities | |||||
| Advances from related parties | |||||
| Repayment to related parties | |||||
| Cash acquired in recapitalization | |||||
| Proceeds from the sale of common stock | |||||
| Net Cash Provided by Financing Activities | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Net Increase in Cash | |||||
| Cash at Beginning of Period | |||||
| Cash at End of Period | |||||
| Supplemental Cash Flow Information: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
Loading...