|
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 Income (loss) | |||
| Depreciation | |||
| Adjustment to reconcile net loss to operating activities | |||
| Unrealized loss on digital asset investment | |||
| Unrealized income from staking activities | |||
| Realized loss on digital assets | |||
| Stock based compensation | |||
| Fair value of Officer, Director and Employee options | |||
| Depreciation and amortization | |||
| Impairment of intangible asset | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Inventory | |||
| Prepaid expenses | |||
| Accounts payable | |||
| Accrued expenses | |||
| Other assets | |||
| Net cash provided by (used in) operating activities | |||
| Cash flows from investing activities: | |||
| Cash paid for fixed assets | |||
| Acquisition of SRM Entertainment, Inc. (Nevada) | |||
| Cash paid for Intangible Assets to Related Party | |||
| Cash flows (used in) investing activities | |||
| Financing activities: | |||
| Cash loaned to affiliates | |||
| Promissory notes paid in cash - Jupiter Wellness | |||
| Net cash received from initial IPO | |||
| Loans to affiliates | |||
| Net cash received from S-3 Offering | |||
| Net cash received from Private placement | |||
| Payment on promissory note | |||
| Expenses related to sale of preferred stock | |||
| Exercise of warrants for cash | |||
| Exercise of pre-funded warrants | |||
| Exercise of stock options for cash | |||
| Ner cash received from S-3 offering | |||
| Cash (used in) financing activities | |||
| Net increase (decrease) in cash and cash equivalents | |||
| Cash and cash equivalents at the beginning of the period | |||
| Cash and cash equivalents at the end of the period | |||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||
| Cash paid for interest | |||
| NON_CASH INFORMATION | |||
| Stock issued for Gameverse shares | |||
| Stock issued from Stock Payable – prefunded warrants | |||
| Waiver of accrued interest on related party note | |||
| Stock issued from Stock Payable | |||
| Cashless exercise of warrants | |||
| Fair value of preferred shares issued for digital assets | |||
| Warrant exercised for Common Stock using token | |||
| Promissory Note issued for intangible asset | |||
| Series A Preferred Stock conversion to common stock | |||
| Establish Right of Use asset and liability | |||
| Common stock issued for intangible assets | |||
| Black Anthem subscription for common stock | |||
| Advisory warrants exercised for Common Stock – cashless |
Loading...