|
FY2025
12 months to Dec 31, 2025
|
FY2023
12 months to Mar 31, 2024
|
FY2022
12 months to Mar 31, 2023
|
FY2021
12 months to Mar 31, 2022
|
FY2019
12 months to Mar 31, 2020
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Debt discount expense | |||||
| Stock issued for services – related party | |||||
| Gain on conversion of debt | |||||
| Loss on conversion of debt | |||||
| Loss on issuance of convertible debt | |||||
| Gain on settlement of debt | |||||
| Change in fair value of derivative | |||||
| Prepaids and deposits | |||||
| Prepaid | |||||
| Accounts payable | |||||
| Accrued compensation | |||||
| Accrued interest | |||||
| Depreciation | |||||
| Loss on investment in related party | |||||
| Stock based compensation | |||||
| Stock based compensation – related party | |||||
| Gain on conversion of debt | |||||
| Allowance for credit losses | |||||
| Accounts receivable | |||||
| Other receivables | |||||
| Due from/to related parties | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Deferred revenue | |||||
| Net cash provided by operating activities | |||||
| Acquisition of property and equipment | |||||
| Proceeds from sale of property and equipment and engine reserves | |||||
| Purchase of engine reserves | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from convertible notes payable | |||||
| Proceeds from notes payable | |||||
| Capital contributions | |||||
| Payments on financing lease obligations | |||||
| Proceeds from long-term debt | |||||
| Repayments of long-term debt | |||||
| Proceeds from long-term debt, related parties | |||||
| Repayments of long-term debt, related parties | |||||
| Net cash provided by (used in) financing activities | |||||
| Net change in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of the period | |||||
| Supplemental disclosure of cash flow information | |||||
| Non-cash investing and financing activities | |||||
| Common stock issued for conversion of debt | |||||
| Common stock issued for accounts payable – related party | |||||
| Common stock issued for accrued compensation – related party | |||||
| Related party advances converted into note payable - related party | |||||
| Related party notes converted into preferred stock | |||||
| Purchase of property and equipment with a note payable | |||||
| Right of use assets and liabilities - operating | |||||
| Notes receivable and advances | |||||
| Increase of property and equipment | |||||
| Increase in maintenance reserves | |||||
| Assumed notes payable | |||||
| Right of use assets - operating and financing leases | |||||
| Right of use liabilities - operating and financing lease | |||||
| Cash paid during the year for: | |||||
| Interest | |||||
Loading...