|
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
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net loss before income taxes per consolidated financial statements | |||||
| Adjustments to reconcile net loss to cash used in operating activities | |||||
| Depreciation and amortization | |||||
| Bad debt | |||||
| Gain on disposition | |||||
| Amortization of debt discount | |||||
| Loss (gain) on settlement of non-redeemable convertible notes and promissory notes | |||||
| Initial derivative expense | |||||
| Change in fair value of derivative liabilities | |||||
| Change in operating assets and liabilities | |||||
| Accounts and taxes receivable | |||||
| Prepaid expense | |||||
| Inventory | |||||
| Deferred revenue | |||||
| Accounts payable and accrued liabilities | |||||
| Operating lease right-of-use liability | |||||
| Net cash used in operating activities | |||||
| Deposit, More Money Ltd. | |||||
| Net cash used in investing activities | |||||
| Cash flow from financing activities | |||||
| Advances | |||||
| Repayment of advances | |||||
| Expenses paid for by related party | |||||
| Repayment of advances to related party | |||||
| Proceeds from notes payable | |||||
| Repayment of notes payable | |||||
| Proceeds from promissory notes | |||||
| Proceeds from line of credit | |||||
| Issuance of promissory notes | |||||
| Net cash provided by financing activities | |||||
| Change in foreign exchange | |||||
| Net change in cash | |||||
| Cash, beginning of the year | |||||
| Cash, end of the year | |||||
| Cash paid during the period | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| Supplemental disclosure of non-cash investing and financing activities | |||||
| Stock issued for conversion of convertible notes | |||||
| Stock issued for the settlement of promissory note | |||||
| Stock issued for the settlement of line of credit | |||||
| Stock issued for settlement of debt - related party | |||||
| Stock issued for settlement of promissory notes | |||||
| Stock issued for settlement of promissory notes - related party | |||||
| Stock issued to settle non-redeemable convertible notes | |||||
| Issue of new promissory notes to settle promissory notes, accrued expenses and other liabilities | |||||
| Deemed contribution - Series A Stock Modification | |||||
| Deemed contribution - Series C Stock Modification | |||||
| Issue of new promissory notes to settle promissory notes, accrued expense and other liabilities | |||||
Loading...