|
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 Income | |||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||
| Amortization Expenses | |||||
| Excess & Obsolescence | |||||
| Stock Issued for Services | |||||
| Changes in operating assets and liabilities: | |||||
| Inventory | |||||
| Advances to Suppliers | |||||
| Accounts payable – related party | |||||
| Accrued royalty | |||||
| Accrued Liabilities | |||||
| Deferred Cost of Goods Sold | |||||
| Operating Lease Obligation (Current Portion) | |||||
| Net cash provided (used) by operating activities | |||||
| Cash Flows from Investing Activities: | |||||
| Right of Use Asset – Related Party | |||||
| Net cash provided (used) by investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Proceeds from notes payable – related party | |||||
| Operating Lease Obligation | |||||
| Right of Use Liabilities | |||||
| Retained Earnings | |||||
| Net cash provided (used) by financing activities | |||||
| Net change in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
Loading...