|
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
11 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from Operating Activities: | |||||
| Net Loss | |||||
| Net Loss | |||||
| Adjustments to Reconcile Net Loss to Net Cash Provided by (Used in) Operations | |||||
| Amortization of Debt Discount | |||||
| Amortization expense of right of use assets | |||||
| Shares issued for services | |||||
| Impairment loss on intangible asset | |||||
| Fair Value Adjustment of Public Warrants | |||||
| Fair Value Adjustment of Private Warrants | |||||
| Amortization Expense of Right-of-Use Assets | |||||
| Amortization of Intangibles | |||||
| Bad Debt Expense | |||||
| Depreciation Expense | |||||
| Issuance of Common Shares for Service | |||||
| Issuance of Preferred Shares for Service | |||||
| Stock Compensation - Warrants | |||||
| Impairment Loss on Intangible Asset | |||||
| Fair Value Adjustment of Public Warrants | |||||
| Fair Value Adjustment of Private Warrants | |||||
| Fair Value Adjustment of Public Warrants | |||||
| Fair Value Adjustment of Private Warrants | |||||
| Changes in Operating Assets and Liabilities: | |||||
| Accounts receivable - related party | |||||
| Accounts Receivable | |||||
| Prepaid Insurance | |||||
| Interest Receivable | |||||
| Fee Income Receivable | |||||
| Due from Related Party | |||||
| Accounts Payable - Related Party | |||||
| Accounts Payable | |||||
| Due to Related Party | |||||
| Dividends Payable | |||||
| Deferred Revenue | |||||
| Returnable Deposit | |||||
| Accrued Expenses | |||||
| Net Cash Provided by (Used in) Operating Activities | |||||
| Cash Flows from Investing Activities | |||||
| Withdrawal (Investment) of cash in Trust Account | |||||
| Convertible Notes Receivable | |||||
| Notes Receivable | |||||
| Investments in Corporations and LLCs | |||||
| Investments in Convertible Notes Receivable | |||||
| Withdrawal from Notes Receivable | |||||
| Investments in Notes Receivable | |||||
| Investments in Intangible Assets | |||||
| Net Cash Used in Investing Activities | |||||
| Cash Flows from Financing Activities | |||||
| (Return of Investment Proceeds) Proceeds from sale of Units, net underwriting fees paid | |||||
| Shares issued in connection with the combination merger | |||||
| Payments on Reverse Capitalization | |||||
| Proceeds from Deferred Underwriter Fee | |||||
| Shares Buyback | |||||
| Preferred Shares Issued for Purchase of Debt | |||||
| Common Shares Repurchased | |||||
| Shares Issued for Private Sale of Restricted Common Stock | |||||
| Shares Issued for Conversion of Notes Payable | |||||
| Proceeds from Notes Payable | |||||
| Convertible Note Conversion | |||||
| Payments on Notes Payable | |||||
| Proceeds from Issuance of Convertible Notes | |||||
| Payments on Convertible Notes | |||||
| Proceeds from Convertible Note Conversion | |||||
| Dividends Paid to Shareholders | |||||
| Net Cash (Used in) Provided by Financing Activities | |||||
| Net Change in Cash | |||||
| Cash - Beginning of period | |||||
| Cash - Ending of period | |||||
| Cash - Beginning of Year | |||||
| Cash - End of Year | |||||
| Discount on Convertible Notes | |||||
| Notes Receivable | |||||
| Intangible Assets | |||||
| Acquisition of right of use assets for lease obligations | |||||
| Issuance of common shares for purchase of membership interest | |||||
| Issuance of common shares for conversion of debt | |||||
| Supplemental Information | |||||
| Discount on Convertible Notes | |||||
| Notes Receivables | |||||
| Intangible Assets | |||||
| Cash Paid for Interest | |||||
| Cash Paid for Taxes | |||||
Loading...