|
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
|
|
|---|---|---|---|---|
| Net loss | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Shares issued for compensation amount | ||||
| Loss on disposition of digital currency and digital currency assets | ||||
| Impairment loss on digital assets | ||||
| Non-cash lease expenses | ||||
| Series C Preferred stock-based compensation | ||||
| Stock-based compensation | ||||
| Stock-based compensation - related parties | ||||
| Bad debt expense | ||||
| Non-cash lease expenses | ||||
| Amortization and depreciation | ||||
| Amortization of debt discount | ||||
| Loss on settlement of debt | ||||
| Loss on fair value of derivative liability | ||||
| Write off of deferred offering costs | ||||
| Accounts receivable | ||||
| Inventory | ||||
| Contribution inventory - related party | ||||
| Digital currency | ||||
| Prepaid expenses | ||||
| Security deposit | ||||
| Accounts payable and accrued liabilities | ||||
| Fixed cash payments related to operating leases | ||||
| Related party advances funding operating expense | ||||
| Accrued interest - related parties | ||||
| Deferred revenue | ||||
| Operating lease liabilities | ||||
| Net Cash used in Operating Activities | ||||
| Purchase of equipment | ||||
| Share capital - Mighty Fire Breaker UK Limited | ||||
| Acquisition of intangible asset | ||||
| Net Cash used in Investing Activities | ||||
| Proceeds from convertible notes and warrants | ||||
| Deferred offering cost | ||||
| Proceeds from convertible note and warrants - related party | ||||
| Payments of deferred offering costs | ||||
| Proceeds from loan - related party | ||||
| Repayment of loan - related party | ||||
| Proceeds from issuance of Series C Convertible Preferred Stock and warrants | ||||
| Proceed from stock subscription | ||||
| Proceeds from stock subscription | ||||
| Proceeds from promissory note | ||||
| Repayments of financing loan | ||||
| Repayment of financing loan | ||||
| Net Cash provided by Financing Activities | ||||
| Change in cash | ||||
| Cash, beginning of period | ||||
| Cash, end of period | ||||
| Cash paid for interest | ||||
| Cash paid for taxes | ||||
| Issuance of common stock for services | ||||
| Issuance of Series C Convertible Preferred stock for acquisition of Mighty Fire Breaker | ||||
| Common stock issued upon conversion of Series C Convertible Preferred stock | ||||
| Debt forgiveness - related party | ||||
| Reclassification of due to related party to convertible note | ||||
| Issuance Series C Convertible Preferred stock for services - related party | ||||
| Right -of-use assets obtained in exchange for new operating lease liabilities | ||||
| Non-Cash Financing Disclosure: | ||||
| Common stock to be issued for management | ||||
| Series C Preferred stock issued for services | ||||
| Common stock issued upon conversion of Series C Preferred stock | ||||
| Series C Preferred stock issued for subscription received | ||||
| Cancellation comment stock - related party | ||||
| Reclassification of due to related party to convertible note | ||||
| Contribution inventory - related party | ||||
| Issuance Series C Preferred stock for services -related party | ||||
| Common stock issued for services | ||||
| Series C Convertible Preferred stock issued for services | ||||
| Common stock issued upon conversion of Series C Convertible Preferred stock | ||||
| Common stock issued for conversion and settlement of debt | ||||
| Common stock issued for stock to be issued - management | ||||
| Stock payable for acquisition of intangible asset | ||||
| Series C Convertible Preferred stock issued for subscription received | ||||
| Cancellation of common stock - related party | ||||
| Warrants issued in conjunction with convertible debts | ||||
| Right -of-use assets obtained in exchange for new operating lease liabilities | ||||
| Recognition of derivative liability as debt discount | ||||
| Reclassification of derivative liability to additional paid-in capital | ||||
| Transfer from inventory to property and equipment | ||||
| Acquisition of property and equipment as financing loan | ||||
Loading...