|
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
|
|
|---|---|---|---|---|
| Net loss | ||||
| Amortization expense | ||||
| Investment in Chill N Out Cryotherapy – related party | ||||
| Common stock issued for services | ||||
| Common stock issued for expenses– related party | ||||
| Loss on conversion of debt – related party | ||||
| Depreciation and amortization | ||||
| Amortization of debt discounts | ||||
| Fair value of options issued to officers and directors for services | ||||
| Impairment | ||||
| Fair value of common shares issued for services | ||||
| Interest capitalized to debt balance | ||||
| Fair value of common shares issued as loan incentives | ||||
| Fair value of warrants issued for refunds | ||||
| Accounts receivable | ||||
| Inventories | ||||
| Prepaid expenses and other assets | ||||
| Accounts payable | ||||
| Accounts payable - related parties | ||||
| Accrued expenses and other liabilities | ||||
| Accrued interest - related parties | ||||
| Deferred Revenue | ||||
| Net cash provided by (used in) operating activities | ||||
| Purchases of property and equipment | ||||
| Purchases of Intangibles | ||||
| Advance on acquisition | ||||
| Cash acquired in DocSun transaction | ||||
| Net cash used in investing activities | ||||
| Note and loan payments | ||||
| Note and loan payments - related parties | ||||
| Proceeds from loans payable – related party | ||||
| Increase in note and loan balances | ||||
| Increase in note and loan balances - related parties | ||||
| Proceeds from the issuance of common stock | ||||
| Net cash provided by financing activities | ||||
| Net Change in Cash | ||||
| NET EFFECT OF EXCHANGE RATE FLUCTUATIONS | ||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | ||||
| CASH AND CASH EQUIVALENTS, BEGINNING BALANCE | ||||
| CASH AND CASH EQUIVALENTS, ENDING BALANCE | ||||
| CASH PAID FOR: | ||||
| Interest | ||||
| Income taxes | ||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||
| Unrealized loss on available-for-sale securities | ||||
| Common stock issued debt – related party | ||||
| Fair value of common stock issued for intangible property and equipment in the acquisition of DocSun Biomedical Holdings, Inc. | ||||
| Fair value of common stock issued upon acquisition of intangible property and goodwill in the merger with Findit, Inc. | ||||
| Fair value of common stock and warrants issued for refunds offset to deferred revenue | ||||
| Fair value of common stock and warrants issued for loan fees offset to loan discounts | ||||
| Reclass of deposits to intangibles | ||||
| Fair value of common stock and warrants issued for refunds offset to return reserve | ||||
| Liability incurred upon acquisition of intangible | ||||
Loading...