|
FY2025
3 months to Dec 31, 2025
|
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
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities | |||||
| Depreciation and amortization | |||||
| Stock based compensation - stock option grants | |||||
| Issuance of common stock for services | |||||
| Gain on debt settlement | |||||
| Loss on disposal of assets | |||||
| Modification of notes and warrants - interest expense | |||||
| Stock based compensation- stock option grants | |||||
| Gain on forgiveness of notes payable-PPP Loans | |||||
| Amortization of operating lease right-of-use asset | |||||
| Loss on debt extinguishment | |||||
| Interest expense for default of convertible notes | |||||
| Interest expense for repricing of warrants | |||||
| Interest expense for extension of notes and warrants | |||||
| Amortization of debt issuance costs | |||||
| Change in fair value of digital assets | |||||
| Other derivative income, net | |||||
| Deferred income taxes | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses | |||||
| Operating lease right-of-use liability | |||||
| Derivative liabilities | |||||
| Digital assets | |||||
| Derivative assets | |||||
| Other long-term assets | |||||
| Accounts payable - trade, related parties and accrued expenses | |||||
| NET CASH USED IN OPERATING ACTIVITIES | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of research and development equipment | |||||
| NET CASH USED IN INVESTING ACTIVITIES: | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from issuance of common stock - Goldeneye 1995 LLC investment | |||||
| Proceeds from issuance of common stock offering, net | |||||
| Proceeds from issuance of common stock for warrant exercise | |||||
| Proceeds from At The Market common stock offering | |||||
| Redemption of Series H Preferred Stock | |||||
| Repayment of convertible notes payable | |||||
| Payments for stock for NYSE uplisting | |||||
| Payments of debt offering | |||||
| Proceeds from convertible notes payable | |||||
| NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES | |||||
| NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | |||||
| CASH AND CASH EQUIVALENTS, beginning of period | |||||
| CASH AND CASH EQUIVALENTS, end of period | |||||
| Interest paid | |||||
| Interest paid | |||||
| Taxes paid | |||||
| Conversion of debt | |||||
| Conversion of accrued interest | |||||
| Common stock dividends on Series D Preferred Stock | |||||
| Supplemental disclosure of non-cash investing and financing activity: | |||||
| Deemed dividends on Series C and D Preferred Stock | |||||
| Common stock dividends on Series D Preferred Stock | |||||
| Deemed dividends on Series C, D and H Preferred Stock | |||||
| Common stock issued for debt payment | |||||
| Common stock issued for contribution of digital assets | |||||
| Deferred tax liability recognized from contribution of digital assets | |||||
| Common stock issued for conversion of Series H convertible preferred stock | |||||
| Issuance costs from common stock offering | |||||
| Warrants issued for debt offering | |||||
| Conversion of notes payable into Series H convertible preferred stock | |||||
| Bitcoin received from treasury trading strategy | |||||
Loading...