|
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
|
|
|---|---|---|---|---|
| Cash flows from operating activities: | ||||
| Net income (loss) | ||||
| Net loss from continued operations | ||||
| Adjustments to reconcile net income to net cash used by operating activities: | ||||
| Imputed interest on amounts due to related party | ||||
| Change in fair value of derivative | ||||
| Loss on issuance of convertible debt | ||||
| Bad debts | ||||
| Gain on forgiveness of debt | ||||
| Amortization of Debt Discount | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Interest receivable | ||||
| Due to related parties | ||||
| Due from related parties | ||||
| Accounts payable and accrued expenses | ||||
| Accrued compensation | ||||
| Accrued interest - related party | ||||
| Accrued interest | ||||
| Assets from discontinued operations | ||||
| Liabilities from discontinued operations | ||||
| Net cash provided by (used in) operating activities from continued operations | ||||
| Loss from discontinued operations | ||||
| Net cash provided by (used in) operating activities | ||||
| Cash flows from investing activities: | ||||
| Issuance of note receivable | ||||
| Net cash provided by investing activities | ||||
| Cash flows from financing activities: | ||||
| Proceeds from convertible note payable - related party | ||||
| Proceeds from convertible note payable | ||||
| Repayments of convertible note payable | ||||
| Repayments of note payable | ||||
| Proceeds from note payable | ||||
| Net cash provided by (used in) financing activities | ||||
| Net change in cash | ||||
| Cash at beginning of period | ||||
| Cash at end of period | ||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||
| Cash paid for interest | ||||
| Common stock issued for payment on settlement liability - related party | ||||
| Common stock issued for payment of debt | ||||
| NON-CASH TRANSACTIONS | ||||
| Forgiveness of debt – related party | ||||
| Common stock issued for payment of debt | ||||
| Common stock issued in satisfaction of settlement liability | ||||
| Stock issued for corporate restructuring | ||||
| Common stock issued for services | ||||
| Common stock issued for conversion of debt | ||||
Loading...