|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Depreciation | |||
| Common stock issued for services | |||
| Non-cash lease expense | |||
| Stock-based compensation, stock options | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Accounts receivable, related party | |||
| Other current assets | |||
| Right-of-use asset | |||
| Accounts payable | |||
| Accounts payable, related party | |||
| Deferred revenue | |||
| Accrued expenses | |||
| Operating lease liability | |||
| Net cash used in operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Purchase of property and equipment | |||
| Net cash used in investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Proceeds received from line of credit | |||
| Repayments on line of credit | |||
| Proceeds received from advances, related party | |||
| Repayments on advances, related party | |||
| Repayments on notes payable | |||
| Proceeds received from convertible notes payable | |||
| Net cash (used in) provided by financing activities | |||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | |||
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | |||
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | |||
| SUPPLEMENTAL INFORMATION: | |||
| Interest paid | |||
| NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||
| Initial recognition of right-of-use asset and lease liability | |||
| Cancellation of Class A common stock | |||
| Non-cash application of invoices to STLogics loan | |||
| Class a common stock issued for debt and interest conversion | |||
| Conversion of Class B common stock to Class A common stock | |||
| Amendment of right-of-use asset and lease liability | |||
| Options issued for accrued director fees | |||
| Prepaid asset financed with note payable |
Loading...