|
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
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net Loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Stock based compensation expense | |||||
| Deferred tax expense (benefit) | |||||
| Lease amortization expense | |||||
| Increase in inventory allowance | |||||
| Loss on disposal of equipment | |||||
| Accrued interest added to note payable related parties | |||||
| Impairment of goodwill | |||||
| Decrease in accounts receivable, net | |||||
| Decrease in inventories | |||||
| Decrease in prepaid expenses | |||||
| (Increase) decrease in due from related party | |||||
| Decrease in deposits | |||||
| (Decrease) increase in accounts payable and accrued liabilities | |||||
| Decrease in operating lease liabilities | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from notes payable related parties | |||||
| Net cash provided by financing activities | |||||
| Net Increase (Decrease) in Cash | |||||
| Cash at Beginning of Year | |||||
| Cash at End of Year | |||||
| NON-CASH FINANCING ACTIVITIES: | |||||
| Issuance of Preferred Stock B-1 for cancellation for debt | |||||
Loading...