|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2016
12 months to Dec 31, 2016
|
FY2014
12 months to Jun 30, 2015
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustment to reconcile net loss to net cash used in operating activities: | |||||
| Deferred tax asset | |||||
| Depreciation expense | |||||
| Common stock issued as commitment fees | |||||
| Stock issued for services | |||||
| Loss on change in fair value of derivative liabilities | |||||
| Loss on settlement of debt | |||||
| Loss on sale of fixed assets | |||||
| Induced Conversion of Convertible Debt Expense | |||||
| Gain on change in fair value of securities | |||||
| Other income | |||||
| Loss on disposal of assets | |||||
| Amortization of debt discount | |||||
| Changes in Operating Assets and Liabilities: | |||||
| Prepaid expense | |||||
| Accounts payable | |||||
| Accrued compensation | |||||
| Accrued interest | |||||
| Accrued expenses | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Proceeds from sale of asset | |||||
| Expenditures for property and equipment | |||||
| Proceeds from sale of property and equipment | |||||
| Expenditures for capitalized software | |||||
| Proceeds from sale of investment | |||||
| Net cash provided by (used in) investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Cash proceeds from sale of common stock | |||||
| Proceeds from issuance of convertible notes payable | |||||
| Proceeds from issuance of notes payable | |||||
| Repayments of notes payable | |||||
| Net cash provided by financing activities | |||||
| Net Decrease in Cash | |||||
| Cash - Beginning of the Period | |||||
| Cash - End of the Period | |||||
| Cash paid for Interest | |||||
| Cash paid for income taxes | |||||
| Supplemental Disclosures of Non-Cash Investing and Financing Activities | |||||
| Conversion of notes payable | |||||
| Issuance of convertible notes payable for purchase of fixed assets | |||||
| Deemed contribution | |||||
Loading...