|
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 (loss) from continuing operations | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||
| Impairment loss | |||||
| Stock-based compensation (non-cash) | |||||
| Amortized | |||||
| Amortization | |||||
| Amortization of debt discount | |||||
| Accretion of debt discount | |||||
| Derivative recorded as loan fees | |||||
| (Gain) loss on debt extinguishment | |||||
| Gain on sale of intangible assets | |||||
| Gain on exchange of intangible assets | |||||
| Other receivable | |||||
| Prepaid expenses and other current assets | |||||
| Accrued expenses | |||||
| Accrued interest | |||||
| Deferred revenue | |||||
| Net cash provided by (used in) continuing operations | |||||
| Total net cash provided by (used in) operating activities | |||||
| Cash flows from investing activities: | |||||
| Proceeds from sale of intangible assets | |||||
| Purchase of intangible assets | |||||
| Total net cash provided by (used in) continuing investing activities | |||||
| Total net cash provided by (used in) investing activities | |||||
| Proceeds from Bridge loan | |||||
| Proceeds from loans payable | |||||
| Proceeds from issuance of preferred stock Series A | |||||
| Proceeds for preferred stock A to be issued | |||||
| Proceeds from issuance of preferred stock Series B | |||||
| Distribution per stock purchase agreement | |||||
| Proceeds from convertible notes payable | |||||
| Advances from related parties | |||||
| Total net cash provided by (used in) continuing financing activities | |||||
| Repayments to related parties | |||||
| Total net cash provided by (used in) financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Supplemental disclosure of non-cash flow information: | |||||
| Stock issuance (preferred C) for company acquisition | |||||
| Write-off of fully amortized intangible assets no longer in use | |||||
| Issuance of Series A preferred stock | |||||
| Series C preferred stock converted into common stock | |||||
| Debt discount recorded for convertible notes | |||||
| Common stock issued for cashless warrant exercise | |||||
Loading...