|
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
|
FY2017
12 months to Sep 30, 2017
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Non-controlling interest net income | |||||
| Stock compensation expense | |||||
| Stock issued for services | |||||
| Loss on settlement of debt | |||||
| Interest expense - amortization of debt discount | |||||
| Operating lease | |||||
| Asset impairment loss | |||||
| Loss on disposal of assets | |||||
| Depreciation | |||||
| Derivative expense | |||||
| Changes in operating assets and liabilities: | |||||
| Decrease in accounts receivable | |||||
| Increase in inventories | |||||
| Decrease in prepaid expense and other assets | |||||
| Increase (decrease) in accounts payable | |||||
| Accrued expenses and current liabilities | |||||
| Decrease in accounts payable | |||||
| Increase in accrued expenses and liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisition of property and equipment | |||||
| Proceeds from sale of assets | |||||
| Long-term prepayment | |||||
| Loan receivables from related party | |||||
| Net cash used in investing activities | |||||
| Net proceeds from loan payable to others | |||||
| Net borrowings from related party | |||||
| Proceeds from common stock issuable | |||||
| Repayent of borrowings from shareholder | |||||
| Proceeds frm loan payable to others | |||||
| Proceeds frm line of credit | |||||
| Proceeds from loans | |||||
| Repayments of loans | |||||
| Repayent of loan payable, PPP | |||||
| Proceeds from loan payable to financial institutions | |||||
| Repayments of loan payable to financial institutions | |||||
| Proceeds from loan payable to shareholder | |||||
| Borrowings from convertible debt | |||||
| Repayments from loan payable to financial institutions | |||||
| Repayments on loan payable to PPP | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash at beginning of year | |||||
| Cash at end of year | |||||
| Issuance of common shares for service | |||||
| Conversion of credit line to common stock issuances | |||||
| Cash paid during the period for: | |||||
| Interest | |||||
| Income taxes | |||||
| Lease liabilities and assets | |||||
Loading...