|
FY2025
12 months to Nov 30, 2025
|
FY2024
12 months to Nov 30, 2024
|
FY2023
12 months to Nov 30, 2023
|
FY2022
12 months to Nov 30, 2022
|
FY2021
12 months to Nov 30, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Amortization | |||||
| Impairment of assets | |||||
| Shares issued for services | |||||
| (Gain) loss from derivative liability | |||||
| Changes in operating assets and liabilities | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable and accrued expenses-Related Party | |||||
| Accrued payroll - related party | |||||
| Net cash used in operating activities | |||||
| Cash flows from financing activities | |||||
| Proceeds for issuance of common stock | |||||
| Cash received for shares to be issued | |||||
| Purchase of treasury shares | |||||
| Treasury repurchase | |||||
| Proceeds from common stock issuable | |||||
| Proceeds from unissued stock liability | |||||
| Promissory note | |||||
| Payment of promissory Note | |||||
| Payment for cancelled shares | |||||
| Proceeds from related party loan | |||||
| Payments on related party loan | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental schedule for non-cash investing and financing activities | |||||
| Contribution from settlement of related party liabilities | |||||
| Original issue discount on convertible note | |||||
Loading...