|
FY2026
12 months to Jun 30, 2026
|
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
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Segment net loss (equals consolidated net loss) | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock based compensation - options and warrant | |||||
| Common stock issued for services | |||||
| Common stock issued for services | |||||
| Expenses and payables paid directly – related party | |||||
| Adjustment to carrying amount of equity method investment | |||||
| Gain on extinguishment of Eagle Debt | |||||
| Accretion of discount on convertible note payable – related party | |||||
| Gain on partial sale of investment | |||||
| Prepaid expense | |||||
| Interest receivable | |||||
| Accounts payable and accrued liabilities | |||||
| Accounts payable and accrued liabilities - related party | |||||
| Accrued interest - related party | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Settlement on note receivable | |||||
| Loans advanced to CNTNR | |||||
| Proceeds from the partial sale of equity method investment in Rift Cyber LLC | |||||
| Additional investment in Rift Cyber LLC | |||||
| Net cash provided (used) by investing activities | |||||
| Cash flows from financing activities: | |||||
| Repayment on convertible note payable - related party | |||||
| Proceeds from line of credit - related party | |||||
| Proceeds from promissory note payable - related party | |||||
| Repayment on line of credit - related party | |||||
| Proceeds from related-party note and advances | |||||
| Payment on settlement of Eagle obligation | |||||
| Proceeds from the issuance of Series A Convertible Preferred Stock | |||||
| Proceeds from the sale of common stock purchase warrant | |||||
| Net cash provided by financing activities | |||||
| Net change in cash | |||||
| Cash beginning of period | |||||
| Cash end of period | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Interest expenses | |||||
| Common stock issued for compensation | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Interest accrued and unpaid on related party promissory note | |||||
| Company expenses and payables paid directly by a related party | |||||
| Common stock issued for compensation | |||||
| Non-cash financing activities: | |||||
| Interest expenses | |||||
| Interest receivable | |||||
| Common stock issued for compensation | |||||
| Settlement on note receivable | |||||
| Repayment on convertible note payable - related party | |||||
| Repayment on line of credit - related party | |||||
| Related party forgiveness of accrued interest credited to additional paid-in capital | |||||
| Extinguishment of related party note payable credit to additional paid-in capital | |||||
| Conversion of convertible note payable into common stock | |||||
| Mandatory conversion of Series A Preferred to common stock | |||||
| Common stock issued for settlement of accounts payable - related party | |||||
| Common stock issued for settlement of related party payable | |||||
| Common stock issued for settlement of the Eagle obligation | |||||
| Common stock to be issued for services | |||||
Loading...