|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
1 months to Jan 31, 2024
|
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: | |||||
| Stock based compensation | |||||
| Accrued interest | |||||
| Gain (loss) on extinguishment of debt | |||||
| Fair value of stock issued for note modification | |||||
| Amortization of debt discount | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable and accrued expenses | |||||
| Accrued interest | |||||
| Net cash used in operating activities | |||||
| Cash Flows from Financing Activities | |||||
| Proceeds from convertible notes | |||||
| Proceeds from convertible notes – related party | |||||
| Proceeds from promissory notes | |||||
| Proceeds from promissory notes – related party | |||||
| Repayment of promissory notes | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental disclosures of non-cash items: | |||||
| Accounts payable and accrued payable exchanged for convertible note | |||||
Loading...