|
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
|
|
|---|---|---|---|---|---|
| Net Loss | |||||
| Net Loss | |||||
| Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities: | |||||
| Stock for services and compensation | |||||
| Write-off of inventory | |||||
| (Gain) loss on settlement of debt | |||||
| Stock issued for litigation settlement | |||||
| Amortization of right-of-use asset | |||||
| (Gain) loss on derivative liabilities | |||||
| Amortization of debt discount | |||||
| Amortization expense | |||||
| Stock received as other income | |||||
| Changes in assets and liabilities: | |||||
| Inventory | |||||
| Prepaid and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Accrued compensation | |||||
| Accrued litigation settlement | |||||
| Accrued liabilities - related party | |||||
| Net Cash Used For Operating Activities | |||||
| Cash Flows from Investing Activities: | |||||
| Purchase of patents | |||||
| Security deposit | |||||
| Net Cash Used For Investing Activities | |||||
| Cash Flows from Financing Activities: | |||||
| Repayment on loan payable - related parties | |||||
| Repayments on loan payable | |||||
| Repurchase of common stock | |||||
| Proceeds from convertible notes payable - related party | |||||
| Advance from related party | |||||
| Repayments of advance from related party | |||||
| Proceeds from note payable - related party | |||||
| Proceeds from promissory note payable | |||||
| Proceeds from convertible notes payable | |||||
| Payment of offering costs | |||||
| Net proceeds from sale of stock | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from sale of units | |||||
| Net Cash Provided By Financing Activities | |||||
| Increase (decrease) in Cash and Cash Equivalents | |||||
| Cash and Cash Equivalents - Beginning of period | |||||
| CASH AND CASH EQUIVALENTS - END OF PERIOD | |||||
| Supplemental cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Schedule of Non-Cash Financing Activities: | |||||
| Cancellation of common stock | |||||
| Common stock issued for commitment fee | |||||
| Common stock issued to settle accrued liabilities - related party | |||||
| Accrued litigation settlement paid with loan payable | |||||
| Common stock issued to settle accounts payable and accrued liabilities | |||||
| Accounts payable and accrued expenses paid with promissory note payable | |||||
| Initial recognition of operating lease right-of-use asset and operating lease liability | |||||
| Loans payable - related party converted to convertible notes payable - related party | |||||
| Common stock issued for conversion of convertible notes payable and accrued interest | |||||
| Common stock issued for subscription receivable | |||||
| Debt discount related to original issue discount | |||||
| Common stock issued for conversion of convertible note and accrued interest | |||||
| Amortization of deferred offering costs | |||||
| Transfer of promissory note payable to convertible note | |||||
| Deferred offering asset and derivative liability associated with warrants | |||||
| OID on convertible note | |||||
Loading...