|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Loss | |||||
| Stock-based compensation | |||||
| Depreciation | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of employee loan receivable | |||||
| Lease expense | |||||
| Change in fair value of investment in equity securities | |||||
| Expenses paid directly from proceeds of note payable | |||||
| Expenses paid by members | |||||
| Allowance for credit losses | |||||
| Loss on extinguishment of notes payable | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Contract assets | |||||
| House and real estate inventory | |||||
| Accounts receivable, related party | |||||
| Prepaid expenses and other assets | |||||
| Right-of-use asset | |||||
| Accounts payable | |||||
| Accrued expenses and other liabilities | |||||
| Right-of use liability | |||||
| Accrued and advances, related party | |||||
| Deferred Revenue | |||||
| Customer contracts | |||||
| Accounts payable and accrued liabilities | |||||
| Net cash provided by (used in) operating activities | |||||
| Investing Activities | |||||
| Purchase of property and equipment | |||||
| Cash acquired on acquisition of Reliant Holdings, Inc. | |||||
| Loan receivable | |||||
| Advance to affiliate | |||||
| Acquisition of intangible assets | |||||
| Net cash used in investing activities | |||||
| Financing Activities | |||||
| Proceeds from construction loan | |||||
| Payments on note payable | |||||
| Contributions from shareholders | |||||
| Proceeds from issuance of notes payable | |||||
| Repayment of notes payable | |||||
| Proceeds from issuance of notes payable, related party | |||||
| Repayment of notes payable, related party | |||||
| Repayment of advances, to related party | |||||
| Advances, to related party | |||||
| Advances from member of HLDCO, the legal acquiree | |||||
| Repayment of advances from member of HLDCO, the legal acquiree | |||||
| Repayment of line of credit | |||||
| Proceeds from line of credit | |||||
| Distributions to members of HLDCO, the legal acquiree | |||||
| Contributions from members of HLDCO, the legal acquiree | |||||
| Net cash provided financing activities | |||||
| Cash - beginning of period | |||||
| Cash - end of period | |||||
| Net change in cash | |||||
| Cash - beginning of year | |||||
| Cash - end of year | |||||
| Supplemental cash flow disclosures | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| Income taxes paid | |||||
| Supplemental disclosure of non-cash investing and financing activities | |||||
| Purchase of equipment with note payable | |||||
| Establishment of right-of-use asset | |||||
| Recognition of right of use asset and lease liability | |||||
| Contribution of accrued guaranteed payments to member to capital | |||||
| Intangible assets acquired through accounts payable | |||||
| Cash acquired on acquisition of Reliant Holdings, Inc. | |||||
| Investment in equity securities received in settlements of accounts receivables, related party | |||||
| Investment in equity securities received for services | |||||
| Conversion of preferred stock to common stock | |||||
Loading...