|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2020
12 months to Dec 31, 2020
|
FY2019
12 months to Dec 31, 2019
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net Income (loss) | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Amortization and depreciation | |||||
| Accrued interest, notes payable | |||||
| Gain on derivative liability | |||||
| Non cash interest expense | |||||
| Loss on settlement of notes payable | |||||
| Share professional fees/ compensation | |||||
| Stock subscription receivable | |||||
| Loss on investment | |||||
| Share professional fees/compensation | |||||
| Loss (Gain) on disposal of investment | |||||
| Gain on disposal of subsidiary | |||||
| Depreciation and amortization | |||||
| Changes in operating assets and liabilities: | |||||
| Inventory | |||||
| Advances to suppliers | |||||
| Other receivables | |||||
| Accounts payable and accrued expenses | |||||
| Due to related party | |||||
| Net cash used by operating activities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Deposits on acquistions | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities | |||||
| Payments to loans payable, related parties | |||||
| Repayment of convertible notes | |||||
| Payments to convertible note payable | |||||
| Proceeds from warrant exercise | |||||
| Proceeds from loans payable, related parties | |||||
| Proceeds from notes payable | |||||
| Proceeds from subsription | |||||
| Proceeds from private placement | |||||
| Proceeds from convertible notes payable | |||||
| Proceeds from issuance of common stock | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Supplemental Cash Flow Information: | |||||
| Cash paid for interest | |||||
| Non-cash investing and financing information: | |||||
| Conversion of debt for common stock | |||||
Loading...