|
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 income (loss) | ||||
| Adjustments to reconcile net income (loss) to net cash used for operating activities: | ||||
| Impairment expense | ||||
| Stock-based compensation | ||||
| Derivative expense – warrants | ||||
| Initial derivative | ||||
| (Income)/Loss from equity method investment | ||||
| Discount amortization | ||||
| Change in fair value of derivative liabilities | ||||
| Change in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Prepaid expenses, prepaid expenses related parties | ||||
| Accounts payable, related party payables and accrued liabilities | ||||
| CASH USED FOR OPERATING ACTIVITIES | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||
| Promissory note issuance-related party | ||||
| Cash repaid from related party note issuance | ||||
| CASH USED FOR INVESTING ACTIVITIES | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Proceeds from preferred subscription | ||||
| Borrowed on convertible debt | ||||
| Borrowed on debt | ||||
| Stock issued for cash | ||||
| Payments on debt | ||||
| Borrowed on debt-related party | ||||
| Repayments on other loans payable | ||||
| CASH PROVIDED BY FINANCING ACTIVITIES | ||||
| Effect on Foreign Currency Exchange | ||||
| NET INCREASE (DECREASE) IN CASH | ||||
| CASH AT BEGINNING OF YEAR | ||||
| CASH AT PERIOD END | ||||
| NON-CASH TRANSACTIONS | ||||
| Shares issued for conversion | ||||
| Receipts of prepaid inventory | ||||
| Share cancellation | ||||
| Conversion of AP-Related Party to Convertible Notes Payable-Related Party | ||||
| Conversion of AP-Related Party to Notes Payable-Related Party | ||||
| Debt swap with RWI | ||||
| Amendment to convertible note | ||||
| Settlement of derivative by repayment of convertible note | ||||
| Divestiture of RWI | ||||
| Initial Derivative/Debt Discount | ||||
Loading...