|
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
|
|
|---|---|---|---|---|---|
| Net profit (loss) | |||||
| Adjustments to reconcile net profit (loss) to net cash used in operating activities: | |||||
| Depreciation of property and equipment | |||||
| Amortization of intangible assets | |||||
| Loss on disposal of equipment | |||||
| Imputed and amortized interest | |||||
| Loss on issuance of notes payable | |||||
| Change in fair value of notes payable | |||||
| Stock-based compensation expense | |||||
| Imputed interest | |||||
| Patent royalty expense | |||||
| Amortization of operating lease right-of-use assets | |||||
| Deferred income taxes | |||||
| Increase in accounts receivable | |||||
| (Increase) decrease in inventories | |||||
| Decrease in amounts due from related parties | |||||
| Decrease in prepayments and other current assets | |||||
| Increase in operating lease right-of-use assets, net | |||||
| Increase in accounts payable | |||||
| Increase (decrease) in accounts payable, related party | |||||
| Increase (decrease) in credit cards payable | |||||
| Increase (decrease) in accrued payroll | |||||
| Decrease (increase) in deposits | |||||
| Increase (decrease) in taxes payable | |||||
| Increase (decrease) in bank overdraft | |||||
| Increase in accounts payable, related parties | |||||
| Decrease in contract liabilities | |||||
| Decrease in other payables, related party | |||||
| Decrease in operating lease liabilities | |||||
| Increase in accrued expenses and other current liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisition of equipment | |||||
| Cash acquired from the acquisition of subsidiaries | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities: | |||||
| Issuance of common shares for cash | |||||
| Increase in notes payable, related party | |||||
| Proceeds from notes payable | |||||
| Proceeds from short-term borrowings | |||||
| Payments on short-term borrowings | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash – beginning of period | |||||
| Cash – end of period | |||||
| Cash – beginning of period | |||||
| Effects of exchange rate changes on cash | |||||
| Cash – end of period | |||||
| Settlement of accounts payable, related party | |||||
| Exchange of common shares for preferred shares, related party | |||||
| Exchange of common shares for preferred shares, unrelated | |||||
| Cash paid for interest | |||||
Loading...