|
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 | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization of property and equipment | |||||
| Amortization of operating lease right-of-use asset | |||||
| Loss from investments in unconsolidated entities | |||||
| Loss (income) from investments in unconsolidated entities, net | |||||
| Stock issued as compensation | |||||
| Distributed earnings from unconsolidated entities | |||||
| Impairment of Goodwill | |||||
| Deferred income taxes | |||||
| Stock-based compensation expense | |||||
| Impairment of goodwill and intagible assets | |||||
| Changes in: | |||||
| Accounts receivable | |||||
| Income taxes payable | |||||
| Other current assets | |||||
| Customer advances | |||||
| Accounts payable and accrued expenses | |||||
| Stock receivable | |||||
| Operating lease right-of-use liability | |||||
| Net cash provied by (used in) operating activities | |||||
| Cash flows from investing activities: | |||||
| Advances to unconsolidated entities | |||||
| Distributed earnings from unconsolidated entities | |||||
| Repayments of loans to unconsolidated entities | |||||
| (Loss) gain from investment in unconsolidated entities | |||||
| Capital contributions to unconsolidated entities | |||||
| Loss from investment in unconsolidated entities | |||||
| Sale of shares (deposited in 2023 for 2024 transaction) | |||||
| Distribution from unconsolidated entities outstanding | |||||
| Capitalization of software development | |||||
| Website development costs | |||||
| Fixed assets | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Issuance of shares from prior period | |||||
| Common stock issued | |||||
| Additional capital from issuance of common stock | |||||
| Additional capital from sale of common stock | |||||
| Net cash provided by financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| Interest | |||||
| Income taxes | |||||
| Supplemental disclosure of noncash investing and financing activities | |||||
| Stock subscriptions receivable | |||||
| Common stock subscribed | |||||
| Stock to be issued | |||||
| Non-cash stock compensation | |||||
Loading...