|
FY2025
12 months to Apr 30, 2025
|
FY2024
12 months to Apr 30, 2024
|
FY2023
12 months to Apr 30, 2023
|
FY2022
12 months to Apr 30, 2022
|
FY2021
12 months to Apr 30, 2021
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustment to reconcile net loss to net cash used in operating activities: | |||||
| Stock-based compensation | |||||
| Non-cash revenue from the receipt of equity | |||||
| Receipt of equity in lieu of cash | |||||
| Unrealized (gain) loss on equity securities | |||||
| Gain on debt conversion | |||||
| Provision for bad debts | |||||
| Realized loss on investment | |||||
| Accretion of short-term notes | |||||
| Changes in deferred taxes | |||||
| Amortization of intangible assets | |||||
| Realized loss on investment | |||||
| Gain on debt conversion | |||||
| Unrealized gain on equity securities | |||||
| Changes in deferred taxes | |||||
| Impairment expense | |||||
| Changes in non-cash working capital balances: | |||||
| Accounts receivable | |||||
| Prepaid expenses | |||||
| Interest receivable | |||||
| Related party receivable | |||||
| Other receivables | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable - related party | |||||
| Income taxes payable | |||||
| Deferred revenue | |||||
| Accrued interest payable | |||||
| Net cash used in operating activities | |||||
| INVESTING ACTIVITIES | |||||
| Note receivable | |||||
| Proceeds from sale of investment | |||||
| Net cash used in investing activities | |||||
| Payment of related party note | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from (payments to) secured lender | |||||
| Payment to secured lender | |||||
| Payment of related party note | |||||
| Proceeds from short-term notes | |||||
| Proceeds from issuance of common stock | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash and cash equivalents, beginning of the period | |||||
| Cash and cash equivalents, end of the period | |||||
| Cash paid for interest | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for interest | |||||
| Supplemental Non-Cash Financing Information: | |||||
| Common stock issued to pay promissory notes | |||||
| Common stock issued to pay related party payable | |||||
| Common stock issued as prepaid compensation | |||||
| Common stock issued to purchase intellectual property | |||||
| Common stock issued to purchase 10% interest in Caesar Media Group Inc. | |||||
Loading...