|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
3 months to Apr 14, 2023
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock based compensation | |||||
| Loss on disposal of asset | |||||
| Bad debt expense | |||||
| Depreciation and amortization | |||||
| Impairment loss | |||||
| Amortization of debt discount | |||||
| Change in fair value of derivative liabilities | |||||
| Loss on settlement of debt | |||||
| Loss on settlement of salary payable | |||||
| Deferred income tax (benefit) expense | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid and other assets | |||||
| Due from related parties | |||||
| Accounts payable | |||||
| Accrued and other current liabilities | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Acquisitions of subsidiary, net of cash received | |||||
| Purchase of property and equipment | |||||
| Payment of loan receivable - related party | |||||
| Collection of amounts due from related parties | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from loans payable | |||||
| Repayments of loans payable | |||||
| Repayments of note payable issued for acquisition of subsidiary | |||||
| Proceeds from loans payable - related parties | |||||
| Repayment of loans payable - related parties | |||||
| Proceeds from common stock payable | |||||
| Proceeds from exercise of warrants | |||||
| Proceeds from common stock issued | |||||
| Proceeds from convertible notes | |||||
| Repayment of convertible notes | |||||
| Dividend paid to non-controlling interest | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net change in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental cash flow information | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Non-cash transactions: | |||||
| Common Stock payable | |||||
| Series B Preferred stock issued as dividend | |||||
| Common stock issued for acquisitions of subsidiaries | |||||
| Common stock issued for conversion of debt | |||||
| Series B Preferred stock issued for settlement of salary payable | |||||
| Series D Preferred stock issued for settlement of debt | |||||
| Common stock issued for settlement of debt | |||||
| Common stock issued in connection with convertible notes | |||||
| Common stock issued for conversion of debt | |||||
| Common stock issued for modification of debts | |||||
| Cashless warrant exercised | |||||
| Non-cash dividend for collection of loan receivable - related parties | |||||
| Common stock issued for conversion of preferred stock | |||||
| Common stock issued for common stock payable | |||||
| Common stock dividend | |||||
| Resolution of derivative liabilities | |||||
| Note payable issued for acquisition of subsidiary | |||||
| Contingent liability for acquisition of subsidiary | |||||
| Stock payable for acquisition of subsidiary | |||||
| Purchase of vehicle with financing loan and a related party advance | |||||
| Stock split adjustment | |||||
Loading...