|
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
|
Q2 FY2022
As of Jun 30, 2022
|
Q2 FY2021
As of Jun 30, 2021
|
Q1 FY2021
As of Mar 31, 2021
|
Q3 FY2020
As of Sep 30, 2020
|
Q2 FY2020
As of Jun 30, 2020
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash | ||||||||||||||||||||
| Accounts receivable, net | ||||||||||||||||||||
| Prepaid and other current assets | ||||||||||||||||||||
| Total current assets | ||||||||||||||||||||
| Property and equipment, net | ||||||||||||||||||||
| Land | ||||||||||||||||||||
| Goodwill | ||||||||||||||||||||
| Right of use – assets, net | ||||||||||||||||||||
| Due from related party | ||||||||||||||||||||
| Other assets | ||||||||||||||||||||
| Total assets | ||||||||||||||||||||
| Accounts payable and accrued expense | ||||||||||||||||||||
| Accrued expenses – related parties | ||||||||||||||||||||
| Accrued interest | ||||||||||||||||||||
| Right of use – operating lease liabilities | ||||||||||||||||||||
| Due to director and officer | ||||||||||||||||||||
| Notes payable - related party | ||||||||||||||||||||
| Notes payable related party | ||||||||||||||||||||
| Notes payable – current portion | ||||||||||||||||||||
| Notes payable related parties – current portion | ||||||||||||||||||||
| Line of credit | ||||||||||||||||||||
| Convertible debt outstanding | ||||||||||||||||||||
| Derivative liabilities | ||||||||||||||||||||
| Total current liabilities | ||||||||||||||||||||
| Other liabilities | ||||||||||||||||||||
| Convertible notes payable, net of current portion and net of debt discounts of $0 and $687,849, respectively | ||||||||||||||||||||
| Operating lease liability – long term | ||||||||||||||||||||
| Notes payable | ||||||||||||||||||||
| Notes payable – related parties | ||||||||||||||||||||
| Total liabilities | ||||||||||||||||||||
| Preferred Stock Value | ||||||||||||||||||||
| Redeemable Series N Senior Convertible Preferred Stock | ||||||||||||||||||||
| Redeemable Series R Senior Convertible Preferred Stock | ||||||||||||||||||||
| Redeemable Series X Senior Convertible Preferred Stock | ||||||||||||||||||||
| Series N Senior Convertible Preferred Stock | ||||||||||||||||||||
| Series R Senior Convertible Preferred Stock | ||||||||||||||||||||
| Series X Senior Convertible Preferred Stock | ||||||||||||||||||||
| Total preferred Stock Value | ||||||||||||||||||||
| Total Mezzanine Equity | ||||||||||||||||||||
| Preferred Stock Value | ||||||||||||||||||||
| Series B Preferred Stock | ||||||||||||||||||||
| Series C Preferred Stock | ||||||||||||||||||||
| Series E Preferred Stock | ||||||||||||||||||||
| Series F-1 Preferred Stock | ||||||||||||||||||||
| Series I Preferred Stock | ||||||||||||||||||||
| Series J Preferred Stock | ||||||||||||||||||||
| Series L Preferred Stock | ||||||||||||||||||||
| Series R Preferred Stock | ||||||||||||||||||||
| Series N Senior Convertible Preferred Stock | ||||||||||||||||||||
| Series Y Senior Convertible Preferred Stock | ||||||||||||||||||||
| Common Stock: 300,000,000 shares authorized, $0.001 par value; 15,283,191 and 13,701,698 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively | ||||||||||||||||||||
| Additional paid-in capital | ||||||||||||||||||||
| Unearned stock-based compensation | ||||||||||||||||||||
| Accumulated deficit | ||||||||||||||||||||
| Total stockholders’ equity/(deficit) | ||||||||||||||||||||
| Total liabilities, mezzanine equity and stockholders’ equity/(deficit) | ||||||||||||||||||||
Loading...