|
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 | |||||
| Adjustments to reconcile net loss to net cash provided by (used in) Operating Activities: | |||||
| Depreciation | |||||
| Foreign currency translation loss | |||||
| Stock based compensation | |||||
| Foreign currency translation income | |||||
| Loss on loan modification | |||||
| Amortization of note premium | |||||
| Amortization of receivable discount | |||||
| Net realized loss on investments | |||||
| Net unrealized (gain) loss on investments | |||||
| Income tax expense | |||||
| Deferred income tax | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Trade receivables | |||||
| Accrued interest receivable - related party | |||||
| Accounts payable and accrued expenses | |||||
| Deferred revenue - related party | |||||
| Related party payable | |||||
| Net cash provided by (used in) Operating Activities | |||||
| INVESTING ACTIVITIES: | |||||
| Sale of marketable securities, trading | |||||
| Issuance of notes receivable - related party | |||||
| Purchase of marketable securities, trading | |||||
| Issuance of notes payable - related party | |||||
| Payments on notes receivable, related party | |||||
| Net cash provided by Investing Activities | |||||
| Net change in cash | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
| Supplemental Disclosure of Non-Cash Investing and Financing Activities | |||||
| Transfer of note receivable - related party at carrying value to officer in settlement of loan payable and accrued expenses: | |||||
| Supplemental cash flow information: | |||||
| Cash paid for income taxes | |||||
Loading...