|
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 Income / ( Loss ) | |||||
| Net Income (Loss) | |||||
| Total net Income (Loss) | |||||
| Net Income/(Loss) from discontinued operations | |||||
| Net income/ (Loss) from continuing operations | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Stock compensation expense | |||||
| Noncash investment income from Shuya | |||||
| Investment Income | |||||
| Loss on deconsolidation of Shuya | |||||
| Loss (gain) on debt settlement | |||||
| Loss from investment of Leading Weave Ltd | |||||
| Bad debt expense | |||||
| Amortization of debt discount | |||||
| Deferred offering expense | |||||
| Change in derivative liability | |||||
| Change in FV of warrant liability | |||||
| Reversal of inventory impairment reserve | |||||
| (Increase) decrease in right of use asset | |||||
| (Increase) decrease in lease liability | |||||
| (Increase) decrease in accounts receivable | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Total (Increase) decrease in accounts receivable | |||||
| (Increase) decrease in accounts receivable – related party | |||||
| (Increase) decrease in prepayments | |||||
| (Increase) decrease in contract asset | |||||
| (Increase) decrease in other assets | |||||
| (Increase) decrease in inventory | |||||
| (Decrease) increase in accounts payable | |||||
| (Decrease) increase in accrued interest | |||||
| Other (Decrease) increase in accrued expenses | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Total other (Decrease) increase in accrued expenses | |||||
| Other (Decrease) increase in other payables - related party | |||||
| Other (Decrease) increase in customer deposits | |||||
| Net cash used in continuing operations | |||||
| Net cash used in discontinued operations | |||||
| Net Cash Used In Operating Activities | |||||
| Cash Flows from Investing Activities | |||||
| Cash acquired from consolidation Shuya | |||||
| Clean Energy Technolgies H K Ltd | |||||
| Investment to Guangyuan Shuxin New Energy Co. | |||||
| Clean Energy Technolgies H K Ltd | |||||
| Guangyuan Shuxin New Energy Co | |||||
| Total investment to Guangyuan Shuxin New Energy Co. | |||||
| Purchase of intangible assets | |||||
| Clean Energy Technolgies H K Ltd | |||||
| Total purchase of intangible assets | |||||
| Proceed to Heze Hongyuan Natural Gas Co. | |||||
| Purchase of fixed assets | |||||
| Clean Energy Technolgies H K Ltd | |||||
| Total purchase of fixed assets | |||||
| Loan receivables | |||||
| Net cash used in continuing operations | |||||
| Net cash used in discontinued operations | |||||
| Cash Flows Provided By Investing Activities | |||||
| Cash Flows from Financing Activities | |||||
| Proceeds from notes payable and lines of credit | |||||
| Proceeds from warrants exercised | |||||
| Proceeds from notes payable | |||||
| Due from related party | |||||
| Loan to Rongjun | |||||
| Payments on notes payable and line of credit | |||||
| Stock issued for cash | |||||
| Net cash provided by continuing operations | |||||
| Net cash provided by discontinued operations | |||||
| Cash Flows Provided By Financing Activities | |||||
| Foreign Currency Transaction | |||||
| Net (Decrease) Increase in Cash and Cash Equivalents | |||||
| Cash and Cash Equivalents at Beginning of Period | |||||
| Cash and Cash Equivalents at End of Period | |||||
| Analysis of balances of cash and cash equivalents | |||||
| Cash and Cash equivalents | |||||
| Cash and equivalents included in discontinued operations | |||||
| Total | |||||
| Supplemental Cashflow Information: | |||||
| Interest Paid | |||||
| Supplemental Non-Cash Disclosure | |||||
| Discount on new notes | |||||
| Shares issued for warrants | |||||
| Shares issued for preferred conversions | |||||
| Shares issued for debt conversions | |||||
| Warrants issued in conjunction for convertible notes payable | |||||
| Shares issued for note conversions | |||||
| Dividend accrued | |||||
Loading...