|
FY2025
12 months to Sep 30, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
FY2022
12 months to Sep 30, 2022
|
FY2021
12 months to Sep 30, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock issued for services | |||||
| Depreciation and amortization | |||||
| Stock-based compensation | |||||
| Assets written off (net of cash) | |||||
| Gain on extinguishment of debt / loan written off | |||||
| Interest expense (non-cash accrual) | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Credit cards payable | |||||
| Accrued payroll and related amounts | |||||
| Interest paid | |||||
| Accounts payable and accruals | |||||
| Accrued interest | |||||
| Contract liability - solar projects | |||||
| Derecognition of FY2025 non-capitalizable additions (Note 2) | |||||
| Other operating items (net - deferred construction flows, period-cost additions) | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase of property and equipment | |||||
| Purchase of crypto currency tokens | |||||
| Cash acquired in reverse merger (net) | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Issuance of common stock for acquisition | |||||
| Proceeds (repayment) of notes payable | |||||
| Cancellation of Common Stock | |||||
| Proceeds from stock sale | |||||
| Proceeds from borrowings under debt arrangements | |||||
| Repayments of notes payable | |||||
| Proceeds from additional paid-in capital | |||||
| Proceeds from subscription receivable | |||||
| Acquisition of subsidiary (net of cash) | |||||
| Net cash provided by (used in) financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| SUPPLEMENTAL DISCLOSURES: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| NON-CASH INVESTING AND FINANCING: | |||||
| Reverse-merger consideration (non-cash) | |||||
| REPM equity purchase agreement unwind | |||||
Loading...