|
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
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation & amortization expenses | |||||
| Inventory write down to net realizable value | |||||
| Stock issued for services rendered | |||||
| Sale of common stock | |||||
| Stock issued for payment to vendor | |||||
| Exercise of common stock warrants | |||||
| Interest Expense | |||||
| Derivative Gain (Loss) | |||||
| Share based compensation/shares issued for services | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses | |||||
| Prepaid fulfillment costs | |||||
| Accounts payable and accrued expenses | |||||
| NET CASH USED IN OPERATING ACTIVITIES | |||||
| INVESTMENT ACTIVITIES: | |||||
| Purchase of fixed assets | |||||
| Purchase of intangible assets | |||||
| NET CASH USED IN INVESTMENT ACTIVITIES | |||||
| Net proceeds from sale of common stock | |||||
| Stock subscription | |||||
| Proceeds from exercise of wants to purchase common stock | |||||
| Net proceeds from sale of common stock not yet issued | |||||
| Proceeds from short term loans | |||||
| NET CASH PROVIDED BY FINANCING ACTIVITIES | |||||
| INCREASE IN CASH | |||||
| CASH-BEGINNING OF YEAR | |||||
| CASH-END OF YEAR | |||||
| Interest | |||||
| Supplemental disclosure of non-cash investing and financing activity: | |||||
| Conversion of note payable and accrued interest into Common Stock to be issued | |||||
| Shares issued for settlement of common stock subscribed | |||||
| Acquisition credits for AIG F&B | |||||
| Acquisition credits issued for AIG and Aqua Emergency (NV) | |||||
| Acquisition credits issued for extinguishment of accounts payable | |||||
| Shares issued for converted debt and interest | |||||
| Shares issued for services | |||||
| Shares issued for settlement of accounts payable | |||||
Loading...