|
Year to Dec 2024
12 months to Dec 31, 2024
|
Year to Dec 2023
12 months to Dec 31, 2023
|
Year to Dec 2022
12 months to Dec 31, 2022
|
Year to Dec 2021
12 months to Dec 31, 2021
|
Year to Dec 2020
12 months to Dec 31, 2020
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Adjustments for: | |||||
| Loss on debt conversion | |||||
| Depreciation | |||||
| Stock-based compensation | |||||
| Inventory write off | |||||
| Amortization and others | |||||
| Other receivables | |||||
| Prepaid expense | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Bond Deposits | |||||
| Employee deposit of overpayment | |||||
| Security Deposit | |||||
| Accounts payable and accrued liabilities | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS USED IN INVESTING ACTIVITIES | |||||
| Purchase of property and equipment | |||||
| Purchase of property and equipment | |||||
| Net cash flows used in investing activities | |||||
| Proceeds from the issuance of share capital and warrants | |||||
| Borrowings on debt | |||||
| Repayment of operating lease and financing obligation | |||||
| Net cash provided from financing activities | |||||
| Net (decrease) increase in cash | |||||
| Beginning of year | |||||
| CASH | |||||
| Beginning of year | |||||
| End of year | |||||
| Income taxes paid | |||||
| Interest paid | |||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | |||||
| Shares and warrants issued on connection with convertible notes | |||||
| Conversion of note payable, related party, to equity | |||||
| Forgiveness of accrued and deferred salary | |||||
| Equity component of convertible note | |||||
| Exchange of accounts payable for notes payable | |||||
Loading...