|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net (loss) | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation expense | |||||
| Impairment of Assets | |||||
| Accrued interest on loans payable, deferred compensation and other | |||||
| Stock-based compensation | |||||
| Stock-based compensation for services | |||||
| Modification of warrants | |||||
| Warrants issued for compensation for services | |||||
| Forgiveness of debt | |||||
| (Increase) decrease in prepaid expenses | |||||
| (Decrease) in deposits in other assets | |||||
| Increase in accounts payable and accrued expenses | |||||
| (Increase) in operating lease assets and liabilities | |||||
| Increase in deferred compensation | |||||
| Net cash used in operating activities | |||||
| Purchase of property and equipment | |||||
| Disposal of property and equipment | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from sale of units | |||||
| Proceeds from sale of warrants | |||||
| Commissions on sale of warrants | |||||
| Commission on the sale of units and convertible debt | |||||
| Proceeds from convertible notes payable | |||||
| Proceeds from demand note | |||||
| Payments on demand note | |||||
| Proceeds from note payable loan, related party | |||||
| Proceeds from convertible bridge note payable | |||||
| Proceeds from exercise of warrants | |||||
| Commissions on proceeds from convertible notes payable | |||||
| Net cash provided by financing activities | |||||
| Net decrease in cash | |||||
| Cash at beginning of year | |||||
| Cash at end of year | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for interest | |||||
| Non-cash investing and financing transactions: | |||||
| Adjustment for debt modification | |||||
| Adjustment for debt modification from giveback agreements | |||||
| Adjustment for deferred compensation modification from giveback agreements | |||||
| Conversion of debt and liabilities into common units | |||||
| Conversion of debt and liabilities into notes payable | |||||
| Conversion of deferred compensation to notes payable | |||||
| Capitalized interest in property and equipment | |||||
| Purchase of property and equipment for accounts payable | |||||
| Settlement agreements - cancellation of convertible obligations, deferred compensation and subscription receivables for shares to be issued | |||||
| Adjustment for offsetting subscription receivable with deferred compensation | |||||
Loading...