|
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 loss | |||||
| Adjustments to reconcile net (loss) income to net cash used by operating activities: | |||||
| Loss from discontinued operations | |||||
| Depreciation expense | |||||
| Gain (loss) on derivative valuation | |||||
| Debt discount amortization | |||||
| Gain on disposal of equipment | |||||
| Loss on impairment of investment | |||||
| Gain on settlement of debt | |||||
| Gain on forgiveness of debt | |||||
| Changes in operating assets and liabilities: | |||||
| Inventory | |||||
| Deposits on inventory | |||||
| Deposits on inventory - related party | |||||
| Accounts receivable | |||||
| Other current assets | |||||
| Accounts payable | |||||
| Liabilities for product returns and credits | |||||
| Accrued liabilities | |||||
| Income tax liability | |||||
| Accrued payroll and compensation | |||||
| Accrued interest | |||||
| Accrued tax liability | |||||
| Net cash used by operating activities | |||||
| Cash flows from investing activities: | |||||
| Proceeds from sale of automobile | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities: | |||||
| Repayments of loans payable | |||||
| Bank overdraft | |||||
| Proceeds from related-party loans | |||||
| Repayments of related-party loans | |||||
| Net cash provided by financing activities | |||||
| Net change in cash | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
Loading...