|
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
|
|
|---|---|---|---|---|---|
| Net Income (loss) | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Gain on forgiveness of payables and liabilities | |||||
| Change in fair market of derivative liabilities | |||||
| Impairment of goodwill and intangible assets | |||||
| Loss on equity investment | |||||
| Amortization of debt discount | |||||
| Issuance of common stock for legal settlement | |||||
| Bad debt expense | |||||
| Loss on deconsolidation | |||||
| Exceptional Costs gain (loss) | |||||
| Operating lease expense | |||||
| Gain on forgiveness of debt | |||||
| (Gain)/Loss on Disposal of Asset | |||||
| Loss on convertible notes | |||||
| Impairment expense | |||||
| Gain on partial extinguishment of debt | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Contract assets | |||||
| Prepaid expenses and other assets | |||||
| Contract liabilities | |||||
| Loss provision for contracts in progress | |||||
| Accounts payable and accrued expenses | |||||
| Operating lease liabilities, net | |||||
| Other current liabilities | |||||
| Other assets | |||||
| Other liabilities | |||||
| Net cash provided (used) in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property and equipment | |||||
| Investment in related party | |||||
| Investment in joint venture | |||||
| Issuance of note receivable, related party | |||||
| Advances to related party | |||||
| Net cash provided (used) in investing activities | |||||
| Cash flows from financing activities: | |||||
| Issuance of common stock, net of fees | |||||
| Proceeds from convertible notes | |||||
| Proceeds from notes payable | |||||
| Net repayments of loan payable | |||||
| Net cash provided (used) by financing activities | |||||
| Net change in cash | |||||
| Effect of exchange rate on cash | |||||
| Cash at beginning of year | |||||
| Cash at end of year | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Non-cash financing and investing activities: | |||||
| Stock issued for acquisition of TerraData | |||||
| Conversion of convertible debt | |||||
| Partial extinguishment of loan payable | |||||
Loading...