|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash Flows from Operating Activities | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used by operating activities: | |||
| Depreciation and amortization | |||
| Change in fair value of derivatives | |||
| Change in fair value of contingent liability | |||
| Loss on issuance of derivative | |||
| Gain on extinguishment of debt | |||
| Gain on extinguishment of derivative liability | |||
| Loss on impairment of assets | |||
| Loss on shutdown of Axenic | |||
| Loss on sale of Alvey oil field | |||
| Loss on investment in WTXR | |||
| Bad debt expense | |||
| Shares issued for services | |||
| Options issued for services | |||
| Stock compensation | |||
| Warrants issued for services | |||
| Loss on sale or retirement of property and equipment | |||
| Amortization of debt discount | |||
| Prepaid expenses and other current assets | |||
| Contingent liability | |||
| Accounts payable | |||
| Estimated asset retirement obligation | |||
| Accrued interest | |||
| Net cash from operating activities | |||
| Net cash used in operating activities | |||
| Cash Flows from Investing Activities | |||
| Purchase or capitalization of property and equipment | |||
| Cash issued for deposit on asset | |||
| Cash issued for loans receivable | |||
| Proceeds from sale of property and equipment | |||
| Net cash from investing activities | |||
| Noncontrolling interest contribution | |||
| Cash received from non-controlling interest contribution | |||
| Net cash used from investing activities | |||
| Repayment of notes payable - related parties | |||
| Shares issued for cash | |||
| Proceeds from issuance of common stock | |||
| Proceeds from notes payable | |||
| Proceeds from the sale of common stock | |||
| Net cash from financing activities | |||
| Proceeds from convertible notes payable | |||
| Proceeds from notes payable, related party | |||
| Repayment of convertible notes payable | |||
| Repayment of note payable | |||
| Net cash provided by financing activities | |||
| Net change in cash and cash equivalents from continuing operations | |||
| Net change in operating activities from discontinued operations | |||
| Cash Provided By Used In Financing Activities Discontinued Operations | |||
| Net change in investing activities from discontinued operations | |||
| Net change in financing activities from discontinued operations | |||
| Net change in cash and cash equivalents from discontinued operations | |||
| Net change in cash and cash equivalents | |||
| Cash at beginning of period | |||
| Cash at end of period | |||
| Cash paid for interest | |||
| Income taxes | |||
| Non-cash investing and financing activities: | |||
| Shares issued for notes payable | |||
| Purchase of intangible assets with debt | |||
| Purchase of intangible assets with stock | |||
| Shares issued for conversion of convertible notes payable and accrued interest | |||
| Shares issued for accrued interest | |||
| Shares issued for contingent liability | |||
| Derivative liability | |||
| Debt discount on convertible notes payable | |||
| Conversion of related party notes payable to common stock |
Loading...