|
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 loss | |||||
| Adjustments to reconcile net loss to net cash (used in) provided by operating activities | |||||
| Bad debts | |||||
| Discount on note receivable | |||||
| Amortization of intangible assets | |||||
| Loss on change in FMV of derivatives | |||||
| Loss on extinguishment of notes payable | |||||
| Write-down of intangible assets | |||||
| Common stock issued for services | |||||
| Amortization of debt discount on Series B and D Preferred Stock | |||||
| (Gain) loss on change in fair value of derivative liability | |||||
| Decrease in accounts receivable | |||||
| Decrease in prepaid expenses and other current assets | |||||
| (Decrease) Increase in accounts payable | |||||
| Increase in accrued liabilities | |||||
| Increase in derivative liability | |||||
| Decrease in unearned interest | |||||
| (Decrease) in deferred revenue | |||||
| (Decrease) increase in shares payable to related parties | |||||
| Increase in salaries payable to related parties | |||||
| Net Cash Used in Operating Activities | |||||
| Net Cash Used in Investing Activities | |||||
| Cash Flows from Financing Activities | |||||
| Cash received from sale of common stock, net | |||||
| Cash received from sale of Series B Preferred Stock | |||||
| Cash received from sale of Series D Preferred Stock | |||||
| Cash paid for offering costs | |||||
| Net Cash Provided by Financing Activities | |||||
| Net Increase in Cash and Cash Equivalents | |||||
| Cash and Cash Equivalents - Beginning of Period | |||||
| Cash and Cash Equivalents - End of Period | |||||
| Supplement Disclosures of Cash Flow Information | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| Supplemental Disclosures of Non-Cash Investing and Financing Activities | |||||
| Discount on notes payable | |||||
| Conversion of convertible notes payable and derivative liabilities | |||||
| Deferred financing cost on notes payable | |||||
| Discount on Series B Convertible Preferred Stock | |||||
| Common stock issued in settlement of accounts payable | |||||
| Issuance of Series E Preferred stock in settlement of compensation payable | |||||
Loading...