|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net loss | |||
| Loss from continuing operations | |||
| Adjustments to reconcile loss from operations to net cash used by operating activities: | |||
| Depreciation and amortization | |||
| Stock based compensation | |||
| Issuance of shares for professional services rendered | |||
| Accrued interest on notes payable | |||
| Change in deferred tax liability | |||
| Change in fair value of note payable, related party | |||
| Impairment of inventory | |||
| Loss on disposal of fixed assets | |||
| Impairment of fixed assets | |||
| Impairment of goodwill | |||
| Decrease (increase) in assets: | |||
| Other receivable | |||
| Accounts receivable | |||
| Inventory | |||
| Prepaid expenses and other current assets | |||
| Increase (decrease) in liabilities: | |||
| Accounts payable | |||
| Accrued expenses | |||
| Net cash used operating activities | |||
| Cash flows from investing activities: | |||
| Purchase of property, plant and equipment | |||
| Note receivable investment, net | |||
| Payments received on notes receivable | |||
| Net cash provided by investing activities | |||
| Cash flows from financing activities: | |||
| Borrowings from revolving lines of credit, net | |||
| Borrowings from related party | |||
| Payments to related party | |||
| Borrowings of note payable, related party | |||
| Issuances of common stock, net of issuance costs | |||
| Net cash (used) provided by financing activities | |||
| Net increase (decrease) in cash | |||
| Cash and cash equivalents at beginning of year | |||
| Cash and cash equivalents at end of year |
Loading...