|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
FY2021
12 months to Jun 30, 2021
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Net income (loss) (as restated for year ended June 30, 2024 – See Note N) | |||||
| Adjustment to reconcile net loss to net cash provided by operating activities: | |||||
| Exchange of stock and issuing Series N Preferred Stock for bonus compensation | |||||
| Issuance of Series L preferred stock in settlement of related party accounts due | |||||
| Derivative liability (gain) loss (as restated for year ended June 30, 2024 – See Note N) | |||||
| Forgiveness of debt and accrued interest | |||||
| Loss on disposal of equipment | |||||
| Writeoff of prepaid deposits (as restated for year ended June 30, 2024 – See Note N) | |||||
| Writeoff of property and equipment (net) (as restated for year ended June 30, 2024 – See Note N) | |||||
| Writeoff of intangible properties (as restated for year ended June 30, 2024 – See Note N) | |||||
| Net acquisition of FFT | |||||
| Gain on sale of assets | |||||
| Issuance of Series L Preferred stock for compensation | |||||
| Issuance of common stock for stock-based professional fees | |||||
| Write-off of note, accrued interest receivable and accounts receivable | |||||
| Issuance of Series N Preferred stock for compensation | |||||
| Depreciation | |||||
| Amortization of debt discounts | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid deposits | |||||
| Accrued executive compensation | |||||
| Accounts payable | |||||
| Accrued interest | |||||
| Net cash (used in) operating activities | |||||
| INVESTING ACTIVITIES: | |||||
| Deposit on building | |||||
| Software development cost | |||||
| Net cash (used in) investing activities | |||||
| FINANCING ACTIVITIES: | |||||
| Borrowings from loans payable officer | |||||
| Proceeds from notes payable-third parties | |||||
| Payments on notes payable | |||||
| Payments on loans, related parties, net | |||||
| Borrowings from convertible notes payable | |||||
| Proceeds from sale of Series L Preferred Stock | |||||
| Borrowings from loans payable, related parties | |||||
| Net cash provided by financing activities | |||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | |||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | |||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD | |||||
| Non-cash investing and financing activities: | |||||
| Issuance of preferred stock for asset purchase | |||||
| Issuance of common stock for debt | |||||
| Issuance of Series L Preferred stock for payment of professional services | |||||
| Accrual for contingent consideration of acquisition of GOe3, LLC | |||||
| Issuance of Series N Preferred stock for compensation | |||||
Loading...