|
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) | |||||
| Cash Flows From Operating Activities: | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Amortization of debt discount | |||||
| Change in fair value of derivative liability | |||||
| Excess of debt discount and financing costs | |||||
| Shares issued for services | |||||
| Change in fair value of market equity security | |||||
| Gain on debt extinguishment | |||||
| Loss on equity method investment | |||||
| Other receivable | |||||
| Prepaid Expense | |||||
| Unearned revenue | |||||
| Contract liabilities | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable and accrued expenses - RP | |||||
| Net cash used in operating activities | |||||
| Cash Flows From Financing Activities: | |||||
| Issuance of convertible notes | |||||
| Repayments to related party | |||||
| Repayment of Convertible note | |||||
| Repayment of note payable | |||||
| Issuance of notes payable | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Debt discount related to convertible debt | |||||
| Reduction in derivative liability due to conversion | |||||
| Shares issued for conversion of convertible debt | |||||
| Tokenize investment reclassification | |||||
Loading...