|
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
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of right of use asset | |||||
| Operating lease liabilities | |||||
| Stock compensation expense | |||||
| Non-cash interest expense from issuance on debt (derivative) | |||||
| Amortization of debt discount | |||||
| Amortization due to conversion/redemptions | |||||
| Gain on settlement of derivative liabilities | |||||
| Stock issued for loan extension | |||||
| Change in fair value of derivative liabilities | |||||
| Gain (loss) on settlement of derivative liabilities | |||||
| Cancellation of shares returned by shareholders | |||||
| Stock issued for services | |||||
| (Gain) loss on extinguishment of debt | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Long term deposits | |||||
| Deferred revenues | |||||
| Net cash used in operating activities | |||||
| Purchase of property and equipment | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from notes payable | |||||
| Net (repayments) proceeds from factoring arrangement | |||||
| Net proceeds from factoring arrangement | |||||
| Repayment of note payable | |||||
| Stock issued for cash | |||||
| Proceeds from note payable - related parties | |||||
| Net cash provided (used) by financing activities | |||||
| Effects of currency translation on cash | |||||
| Net increase (decrease) in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental disclosure cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Shares issued as debt discount | |||||
| Stock issued for LFR Acquisition | |||||
| Issuance of common stock for conversion of debt | |||||
| Settlement of accrued liabilities for common stock | |||||
| Reclassification of derivative liabilities to APIC | |||||
| Recognition of right of use asset - operating lease | |||||
Loading...