|
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 from continuing operations | |||||
| Net loss | |||||
| Non-cash adjustments to reconcile net loss to net cash: | |||||
| Amortization of debt discount | |||||
| Depreciation and amortization expense | |||||
| Changes in fair value of derivative liability | |||||
| Common shares issued for conversion of note | |||||
| Loss on extinguishment of debt | |||||
| Impairment of goodwill | |||||
| Preferred shares issued with debt | |||||
| Gain on settlement of debt | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses | |||||
| Inventory | |||||
| Other assets | |||||
| Accounts payable and accrued liabilities | |||||
| Cash used for operating activities-continuing operations | |||||
| CASH PROVIDED (USED) BY OPERATING ACTIVITIES | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase of property and equipment | |||||
| CASH USED BY INVESTING ACTIVITIES | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Principal payment on debt | |||||
| Consideration paid to note holder | |||||
| Proceeds from issuance of debt | |||||
| CASH PROVIDED BY FINANCING ACTIVITIES | |||||
| Net increase (decrease) in cash | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
| Cash paid for interest | |||||
| NON-CASH FINANCING ACTIVITIES: | |||||
| Stock issued through stock payable | |||||
| Warrants discount issued on debt | |||||
| Common stock issued for conversion of note | |||||
Loading...