|
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 Income (Loss) | |||||
| Reconciliation of net loss to net cash used in operating activities | |||||
| Depreciation and amortization | |||||
| Stock based compensation | |||||
| Extinguishment of debt | |||||
| Issuance of warrants for interest expense | |||||
| Loss on Disposal of assets | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accounts payable - related party | |||||
| Deferred wages and directors fees - related party | |||||
| Interest payable - related party | |||||
| Accounts payable and accrued liabilities | |||||
| Right of use lease | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of property and equipment | |||||
| Payment of deposits on property | |||||
| Additions to patent and trademark costs | |||||
| Net cash from (used in) investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from the issuance of convertible notes - RP | |||||
| Proceeds from the issuance of convertible notes - Other | |||||
| Proceeds from exercise of warrants and options | |||||
| Payment of debt | |||||
| Repayment of debt | |||||
| Proceeds from exercise of warrants | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalent at beginning of the year | |||||
| Cash and cash equivalent at end of the year | |||||
| Supplemental schedule of non-cash financing and investing activities | |||||
| Issuance of warrants for services | |||||
| Issuance of common stock for services | |||||
| Recognition of operating lease liability and right-of-use asset | |||||
| Issuance of common stock for patent and trademark costs | |||||
| Issuance of common stock for property and equipment | |||||
| Issuance of common stock and warrants on the conversion of notes payable | |||||
Loading...