|
FY2025
12 months to Jul 31, 2025
|
FY2024
12 months to Jul 31, 2024
|
FY2023
12 months to Jul 31, 2023
|
FY2022
12 months to Jul 31, 2022
|
FY2021
12 months to Jul 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustments to reconcile loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization | |||||
| Stock-based compensation | |||||
| Impairment charge | |||||
| Extinguishment of liabilities | |||||
| Gain on settlements | |||||
| Shares issued for services | |||||
| Shares issued for note amendment fees | |||||
| Amortization of debt discount | |||||
| Change in fair value of derivative liability | |||||
| Derivative expense | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable, net | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Accounts payable and accrued expenses, related party | |||||
| Payroll related liabilities | |||||
| NET CASH USED BY OPERATING ACTIVITIES | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Cash paid for development of intangible assets | |||||
| NET CASH USED BY INVESTING ACTIVITIES | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from related party loans | |||||
| (Payments) proceeds from related party loans | |||||
| Payments of amounts owed to related parties | |||||
| Principal payments of short-term debt | |||||
| Principal payments on short-term debt | |||||
| NET CASH PROVIDED BY FINANCING ACTIVITIES | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| SUPPLEMENTAL CASH FLOW INFORMATION | |||||
| Cash paid for interest | |||||
| SIGNIFICANT NON-CASH INVESTING AND FINACING ACTIVITIES | |||||
| Shares issued for payment of items included in accounts payable and accrued expenses, related party | |||||
| Shares issued for payment of convertible debt | |||||
| Capital expenditures included in accrued expenses | |||||
| Capital expenditures from stock-based compensation | |||||
| Shares issued for payment of items included in accounts payable and accrued expenses | |||||
| Shares issued for payment of payroll related liabilities | |||||
| Issuance of common stock for payment of accrued expenses | |||||
| Shares issued for extinguishment of convertible debt | |||||
Loading...