|
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
|
|
|---|---|---|---|---|---|
| Net (loss) | |||||
| CASH FLOW FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Depreciation and amortization expense | |||||
| Gain on sale of fixed assets | |||||
| Fair value of stock-based compensation | |||||
| Fair value of warrants issued for loan extension | |||||
| Fair value of options issued for services | |||||
| Fair value of warrants issued for services | |||||
| Amortization of intangible asset | |||||
| Fair value of options issued for services rendered | |||||
| Fair value of shares issued from Convertible note extinguishment | |||||
| Unrealized loss on equity investment | |||||
| Unrealized loss on marketable securities | |||||
| Bad debt expense | |||||
| Accrued losses on settlements | |||||
| Fair value of common stock issued for services | |||||
| Fair value of common stock issued for settlement | |||||
| Fair value of common stock issued for bonus | |||||
| Fair value of SRM shares granted in connection with settlement | |||||
| Impairment expense | |||||
| Unrealized gain/loss on equity investment | |||||
| Unrealized loss on digital asset | |||||
| Exchange of common stock for Series A Preferred stock | |||||
| Gain on sale of SRM stock | |||||
| Accrued loss on settlements | |||||
| Realized gain/loss on sale of marketable securities | |||||
| Revenue on Digital Assets | |||||
| Unrealized gain/loss on marketable securities | |||||
| Adjustments to reconcile net loss to cash (used in) operating activities: | |||||
| Prepaid expenses and deposits | |||||
| Right of Entry asset | |||||
| Right of use asset | |||||
| Accounts receivable | |||||
| Note receivable | |||||
| Inventory | |||||
| Other assets | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Lease liability | |||||
| Net cash (used in) continuing operating Activities | |||||
| Reclassification to discontinued operations | |||||
| Income (loss) from discontinued operations | |||||
| Reclassification of assets and liabilities to held for sale | |||||
| Loss from discontinued operations | |||||
| Net cash (used in) discontinued operations | |||||
| CASH FLOW FROM INVESTING ACTIVITIES: | |||||
| Cash received from sale of investments | |||||
| Cash received from sale of marketable securities | |||||
| Net change to value of marketable securities | |||||
| Cash paid for intangible assets | |||||
| Proceeds from sale of assets | |||||
| Cash paid for investment | |||||
| Cash paid for marketable securities | |||||
| Purchase of intangible assets | |||||
| Cash paid for SRM Inc. | |||||
| Cash received from SRM Ltd. loan repayment | |||||
| Purchase of digital assets | |||||
| Investment in Yerbaé | |||||
| Acquisition of Yerbaé | |||||
| Cash paid for purchase of assets | |||||
| Purchase of equipment | |||||
| Net Cash Provided by (used in) Investing Activities | |||||
| CASH FLOW FROM FINANCING ACTIVITIES: | |||||
| Shares issued for cash | |||||
| Proceeds from shares issued for private placements | |||||
| Loans to affiliates | |||||
| Borrowings on debt | |||||
| Payments on debt | |||||
| Repayments of convertible notes | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from warrant purchase agreement | |||||
| Proceeds from issuance of shares for warrant conversions | |||||
| Cash received upon exercise of options | |||||
| Deconsolidation of subsidiary | |||||
| Net Cash Provided by Financing Activities | |||||
| CHANGE IN CASH | |||||
| CASH AT BEGINNING OF PERIOD | |||||
| CASH AT END OF PERIOD | |||||
| Reclassification of Held to Maturity investments to Marketable Securities | |||||
| Shares issued from stock payable for services | |||||
| Shares issued for GBB asset purchase | |||||
| Reclassification for SRM Ltd deconsolidation | |||||
| Conversion of promissory note for common stock | |||||
| Fair value of common stock issued in exchange for settlement of payables | |||||
| Issuance of Preferred Stock B in connection with payoff of Convertible notes | |||||
| Issuance of Preferred Stock C in connection in exchange for digital assets | |||||
| Common stock issued for loss on settlement | |||||
| Shares issued for L&H | |||||
| Common stock issued for services | |||||
| Warrants cashless exercise from common stock | |||||
| Preferred B converted to CS | |||||
| Common stock issued for settlement | |||||
| Common stock issued from stock payable on extinguishment of debt | |||||
| Shares issued from stock payable for services | |||||
| Common stock issued from stock payable on convertible note | |||||
| Investment in GBB asset | |||||
| Common stock issued for note conversion | |||||
Loading...