|
Q2 FY2026
As of Jun 30, 2026
|
Q1 FY2026
As of Mar 31, 2026
|
Q4 FY2025
As of Dec 31, 2025
|
Q3 FY2025
As of Sep 30, 2025
|
Q2 FY2025
As of Jun 30, 2025
|
Q1 FY2025
As of Mar 31, 2025
|
Q4 FY2024
As of Dec 31, 2024
|
Q3 FY2024
As of Sep 30, 2024
|
Q2 FY2024
As of Jun 30, 2024
|
Q1 FY2024
As of Mar 31, 2024
|
Q4 FY2023
As of Dec 31, 2023
|
Q3 FY2023
As of Sep 30, 2023
|
Q2 FY2023
As of Jun 30, 2023
|
Q1 FY2023
As of Mar 31, 2023
|
Q4 FY2022
As of Dec 31, 2022
|
Q3 FY2022
As of Sep 30, 2022
|
Q2 FY2022
As of Jun 30, 2022
|
Q1 FY2022
As of Mar 31, 2022
|
Q4 FY2021
As of Dec 31, 2021
|
Q3 FY2021
As of Sep 30, 2021
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||||||||||||||
| CURRENT ASSETS | ||||||||||||||||||||
| Cash and cash equivalents | ||||||||||||||||||||
| Accounts receivable, net of allowances and credit losses of $25,141 and $24,117 | ||||||||||||||||||||
| Inventory, net | ||||||||||||||||||||
| Other current assets | ||||||||||||||||||||
| Advance to related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total Current Assets | ||||||||||||||||||||
| RELATED PARTY LONG-TERM RECEIVABLE | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total rELATED PARTY LONG-TERM RECEIVABLE | ||||||||||||||||||||
| FIXED ASSETS, net | ||||||||||||||||||||
| RIGHT OF USE ASSET | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total rIGHT OF USE ASSET | ||||||||||||||||||||
| ADVANCES TO RELATED PARTY, NET | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total aDVANCES TO RELATED PARTY, NET | ||||||||||||||||||||
| OTHER ASSETS | ||||||||||||||||||||
| TOTAL ASSETS | ||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
| CURRENT LIABILITIES | ||||||||||||||||||||
| Accounts payable and accruals | ||||||||||||||||||||
| Accounts payables | ||||||||||||||||||||
| Accrued expenses | ||||||||||||||||||||
| Accrued compensation | ||||||||||||||||||||
| Customer refunds | ||||||||||||||||||||
| Deferred income | ||||||||||||||||||||
| Convertible notes, net of debt discounts | ||||||||||||||||||||
| Convertible notes, at fair value | ||||||||||||||||||||
| Current maturities of lease liabilities | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total current maturities of lease liabilities | ||||||||||||||||||||
| Current maturities of related party long-term notes | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Loan payable, net of non current portion | ||||||||||||||||||||
| Related party notes payable - subordinated | ||||||||||||||||||||
| Derivative liability | ||||||||||||||||||||
| Warrant liabilities | ||||||||||||||||||||
| Other current liabilities | ||||||||||||||||||||
| Total Current Liabilities | ||||||||||||||||||||
| LONG-TERM LIABILITIES | ||||||||||||||||||||
| Lease liability, net of current portion | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total lease liability, net of current portion | ||||||||||||||||||||
| Debt, net of current portion and discounts | ||||||||||||||||||||
| Related party notes, net of current portion | ||||||||||||||||||||
| Loan payable, net of current portion | ||||||||||||||||||||
| TOTAL LIABILITIES | ||||||||||||||||||||
| STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
| Series A Super-Voting Convertible Preferred Stock, $0.0001 par value; 5,000,000 shares authorized, 1,550,000 shares issued and outstanding as of June 30, 2026, and 1,000,000 shares issued and outstanding as of December 31, 2025 | ||||||||||||||||||||
| Common stock, $0.0001 par value, 500,000,000 shares authorized; 163,880,101 shares issued and outstanding as of June 30, 2026, and 91,631,956 shares issued and outstanding as of December 31, 2025 | ||||||||||||||||||||
| Additional paid-in capital | ||||||||||||||||||||
| Accumulated other comprehensive loss | ||||||||||||||||||||
| Accumulated deficit | ||||||||||||||||||||
| Stock subscription receivable | ||||||||||||||||||||
| Treasury stock, 151 shares as of June 30, 2026 and 151 shares as of December 31, 2025 | ||||||||||||||||||||
| TOTAL STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
Loading...