|
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 | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Amortization of IP | |||||
| Stock-based compensation expense | |||||
| Stock-based compensation | |||||
| Stock-based compensation expense, affiliate | |||||
| Stock-based compensation affiliates | |||||
| Gain/Loss of Issuance | |||||
| Acquisition of subsidiary | |||||
| Acquisition of subsidiary, affiliates | |||||
| Change in FV of Derivative | |||||
| Changes in operating assets and liabilities: | |||||
| Shares due for debt conversion | |||||
| Shares due for debt conversion related party | |||||
| Shares due for debt conversion affiliates | |||||
| Debt forgivness | |||||
| Pre-payments | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable related party | |||||
| Accounts payable affiliates | |||||
| Accounts payable and accrued expenses affiliates | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Investment in intangibles | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from unissued stock sale | |||||
| Proceeds from stock sales | |||||
| Proceeds from note sales | |||||
| Short-term loans | |||||
| Allocation of proceeds other equity | |||||
| Short-term loans from affiliates | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | |||||
| Interest paid | |||||
| NON-CASH INVESTING & FINANCING ACTIVITIES | |||||
| Issuance of warrants | |||||
| Debt discount on convertible note | |||||
| Common shares issued for the conversion of notes payable and accrued interest | |||||
| Common shares issued for the conversion of accounts payable affiliates | |||||
| Common shares issued for the conversion of accounts payable | |||||
| Forfeiture of warrants | |||||
| Reclassification from affiliate loans to affiliate accounts payable | |||||
| Reclassification from affiliate loans to other short-term liabilities | |||||
| Issuance, debt conversion affiliates | |||||
| Issuance, debt conversion | |||||
| Payroll forgiveness affiliates | |||||
| Gain/Loss of issuance | |||||
Loading...