|
FY2025
12 months to Sep 30, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
FY2022
12 months to Sep 30, 2022
|
FY2021
12 months to Sep 30, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net Income (loss) | |||||
| Adjustments to reconcile net income/(loss) to net cash from operating activities: | |||||
| Stock-based compensation | |||||
| Stock-based compensation for acquisition of subsidiary | |||||
| Compensation to management for acquisition of subsidiary | |||||
| Depreciation expense | |||||
| Loss on Debt Extinguishment | |||||
| Amortization of discount | |||||
| Accounts payable | |||||
| Accrued interest payable | |||||
| Other assets | |||||
| Other receivables | |||||
| Right of use assets | |||||
| Lease liabilities | |||||
| Due to related parties | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Sale of Subsidiary Shares | |||||
| Cash acquired from purchase of subsidiary | |||||
| Net cash from investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from issuance of common stock | |||||
| Issuance of short term note payable, net of OID | |||||
| Principal Payments on Debt – related party | |||||
| Issuance of convertible note | |||||
| Issuance of convertible note – related party | |||||
| Net cash from financing activities | |||||
| Effect of currency translations to cash flow | |||||
| Net change in cash and cash equivalents | |||||
| Beginning of Period | |||||
| End of Period | |||||
| Settlement of Debt for Common Stock | |||||
| Issuance of shares to subsidiary | |||||
| Settlement of Debt for Common Stock | |||||
| Issuance of Common Stock as Debt Discount | |||||
| Capitalization of Interest | |||||
Loading...