|
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 (loss) | |||||
| Net loss | |||||
| Common stock shares issued for services, shares | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Loss (gain) on brokerage account | |||||
| Depreciation | |||||
| Debt discount amortization | |||||
| (Gain) Loss on investment | |||||
| Stock Compensation | |||||
| Common stock issued for AP conversion | |||||
| Loss on common stock issued for AP conversion | |||||
| Common stock issued for AP conversion - related party | |||||
| (Gain) loss on debt conversion | |||||
| Changes in operating assets and liabilities | |||||
| Cash transfer | |||||
| Deferred revenue | |||||
| Prepaid expenses | |||||
| Other current assets | |||||
| Accounts payable and accrued expenses - related party | |||||
| Accounts payable and accrued expenses | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Cash (paid to) withdrawn from brokerage account | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Principal payments on debt, related party | |||||
| Repayments of Convertible Debts | |||||
| Borrowings from convertible notes payable, related party | |||||
| Payments on convertible notes payable - related party | |||||
| Principal payments on debt | |||||
| Borrowings from notes payable | |||||
| Borrowings from notes payable, related party | |||||
| Borrowings from convertible notes payable | |||||
| Warrant Subscriptions | |||||
| Shares subscribed for cash | |||||
| Net cash provided by financing activities | |||||
| Cash, end of period | |||||
| Net decrease in cash | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| SUPPLEMENTAL DISCLOSURE: | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| RP-NP debt conversion | |||||
| NONCASH FINANCING ACTIVITIES: | |||||
| RP-NP debt conversion | |||||
| Shares issued for stock payable | |||||
| Repayments of margin loan from brokerage account | |||||
| Note payable conversion to common stock | |||||
| RP-AP Converted into common stock | |||||
| AP Converted into common stock | |||||
| Forgiveness of accrued interest - related party | |||||
Loading...