|
FY2025
12 months to Dec 31, 2025
|
FY2023
12 months to Jun 30, 2024
|
FY2022
12 months to Jun 30, 2023
|
FY2021
12 months to Jun 30, 2022
|
FY2020
12 months to Jun 30, 2021
|
|
|---|---|---|---|---|---|
| Operating activities | |||||
| Net loss | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Bad debt expense | |||||
| Financed repair costs | |||||
| Changes in operating assets and liabilities: | |||||
| Increase (decrease) in Prepaid Services | |||||
| Accounts receivable | |||||
| Deposits | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Accrued interest | |||||
| Right of use assets and lease liabilities | |||||
| Financed insurance policy | |||||
| Net cash provided by (used in) operating activities | |||||
| Investing activities | |||||
| Purchase of property and equipment | |||||
| Net cash used in investing activities | |||||
| Financing activities | |||||
| Loans from shareholders | |||||
| Proceeds from notes payable | |||||
| Repayments of notes payable | |||||
| Net cash used in financing activities | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Net increase (decrease) in cash | |||||
| Cash - beginning of period | |||||
| Cash - end of period | |||||
| Interest | |||||
| Taxes | |||||
| Cash paid for income taxes | |||||
| Cash paid for interest | |||||
| Supplemental schedule of non-cash investing and financing activities | |||||
| Accounts payable settled through the issuance of notes payable | |||||
| Financed property and equipment | |||||
| Recognition of right of use asset and lease liability | |||||
| Shares issued for settlement of notes payable | |||||
Loading...