|
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
|
FY2016
12 months to Dec 31, 2016
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss from operations | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Gain from disposal of fixed assets | |||||
| Credit losses | |||||
| Change in estimate for settlement realization rate | |||||
| Amortization of debt discount | |||||
| Gain on resolution and disposition of discontinued operations claims | |||||
| Conversion and note issuance cost | |||||
| Share issuance for compensation to directors and officers | |||||
| Loss on disposal of assets | |||||
| Interest included in line of credit | |||||
| Share issuance and compensation expense | |||||
| Other (income) or loss | |||||
| Goodwill impairment | |||||
| Loss on finance penalties and fees | |||||
| Gain on refinance of debt | |||||
| Gain on forgiveness of debt | |||||
| Bonus expense settled with promissory notes | |||||
| Gain on settlement or forgiveness of debt | |||||
| Stock based compensation | |||||
| (Increase) decrease in: | |||||
| Accounts receivable | |||||
| Right of use – assets | |||||
| Prepaids and other current assets | |||||
| Increase (decrease) in: | |||||
| Accounts payable and accrued expense | |||||
| Due to related party | |||||
| Accrued officers compensation | |||||
| Accrued interest | |||||
| Right of use – liabilities | |||||
| Net cash used in operating activities | |||||
| Net cash provided by Discontinued Operations – Operating | |||||
| FINANCING ACTIVITIES | |||||
| Repayments to directors and officers | |||||
| Payments to director | |||||
| Proceeds from convertible notes payable | |||||
| Proceeds from convertible notes payable | |||||
| Payments on convertible notes payable | |||||
| Dividend on preferred stock | |||||
| Issuance of preferred stock | |||||
| Repayment on SBA loans | |||||
| Payments on note payable | |||||
| Net proceeds from line of credit | |||||
| Repayment of line of credit | |||||
| Payment of dividend on preferred stock | |||||
| Payment of dividends on preferred stock | |||||
| Net cash provided by financing activities | |||||
| NET (DECREASE) INCREASE IN CASH | |||||
| CASH, BEGINNING OF YEAR | |||||
| CASH, END OF YEAR | |||||
| SUPPLEMENTARY DISCLOSURE OF CASH FLOW INFORMATION | |||||
| Cash paid during the year for interest | |||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES*: | |||||
| Common stock issued upon conversion of notes payable | |||||
| Preferred stock issued for business acquisition | |||||
| Preferred stock issued upon exchange of defaulted convertible notes payable | |||||
| Common stock issued upon conversion of preferred stock | |||||
| Series Y preferred stock issued in exchange of convertible notes payable | |||||
| Accrued dividends on series Y preferred stock | |||||
| Dividends on preferred stock, including accrued dividends on preferred stock | |||||
| Promissory note payable issued in settlement agreement | |||||
| Right of use assets acquired | |||||
| Promissory notes payable issued in settlement of bonuses | |||||
| Discount on convertible notes payable | |||||
| Unearned compensation on restricted common stock grant | |||||
Loading...