|
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 loss | |||||
| Common stock issued for services adjustment | |||||
| Shares issued and issuable pursuant to employment agreements | |||||
| Gain on extinguishment of debt | |||||
| Amortization of software and equipment | |||||
| Amortization of debt discount | |||||
| Accounts payable and accrued liabilities | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Deferred revenue | |||||
| Accrued interests | |||||
| Due to related party | |||||
| Net cash used in operating activities | |||||
| Software & equipment | |||||
| Purchase of computer equipment | |||||
| Patents, net | |||||
| Capital expenditures | |||||
| Net cash used in investing activities | |||||
| Stock to be issued | |||||
| Proceeds from note payable – non-related | |||||
| Additional Paid in Capital | |||||
| Common stock issued for financing | |||||
| Adjustment to Retained Earnings | |||||
| Net cash from financing activities | |||||
| Net change in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Interest | |||||
| Taxes | |||||
| Supplemental disclosures of non-cash investing and financing activities: | |||||
| Debt discount on convertible promissory note | |||||
| Shares issuable on settlement of debt | |||||
| Assets acquired in exchange for common stock: | |||||
| Equity investment — Boumarang Inc. | |||||
| Investment in ICE machines | |||||
| Intangible assets | |||||
| Common stock issued for acquisition | |||||
Loading...