|
FY2026
12 months to Mar 31, 2026
|
FY2025
12 months to Mar 31, 2025
|
FY2024
12 months to Mar 31, 2024
|
FY2023
12 months to Mar 31, 2023
|
FY2022
12 months to Mar 31, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss before dividends | |||||
| Adjustments to reconcile net loss to net cash used in operations | |||||
| Stock based compensation | |||||
| Loss on debt conversion | |||||
| Loss upon convertible promissory notes conversion and redemption | |||||
| Issuance of shares for services | |||||
| Issuance of warrants for brokers, at fair value | |||||
| Accretion and amortization expenses | |||||
| Change in fair value of derivative liabilities | |||||
| (Gain) Loss on debt conversion and redemption | |||||
| Loss upon settlement of accounts payable | |||||
| Loss on debt and warrant modification | |||||
| Depreciation expenses | |||||
| Non cash lease expense | |||||
| Operating right of use assets amortization | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable, net | |||||
| Operating right of use assets amortization | |||||
| Inventory | |||||
| Deposits and other receivables | |||||
| Advance from Customers | |||||
| Accounts payable and accrued liabilities and lease obligations | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Issuance of common shares, net | |||||
| Issuance of preferred shares, net | |||||
| Proceeds from convertible notes, net | |||||
| Redemption of preferred shares | |||||
| Proceeds from convertible debentures, net | |||||
| Gross proceeds | |||||
| Proceeds from (repayment of) short term loan and promissory notes, net | |||||
| Term Loan, net | |||||
| Preferred Stock Dividend | |||||
| Net cash provided by financing activities | |||||
| Effect of foreign currency translation | |||||
| Net increase (decrease) in cash during the year | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
| Supplemental disclosure of cash flow information: | |||||
| Interest paid | |||||
| Supplemental disclosure of non-cash financing activities: | |||||
| Conversion of Series B notes into common stock | |||||
| Conversion of convertible notes into common stock | |||||
| Warrants issued and recorded as debt discount | |||||
Loading...