|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income to net cash used in operating activities: | |||||
| Stock based compensation | |||||
| Common stock issued for note conversion fees | |||||
| Amortization of debt discount | |||||
| Gain on change in fair value of derivative liability | |||||
| Gain on extinguishment of debt | |||||
| Gain on change in fair value of derivative liabilities | |||||
| Derivative liability expense | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts payable and accrued expenses | |||||
| Accrued interest payable and default amounts added to note principal | |||||
| Accrued compensation | |||||
| Change in prepaid expenses | |||||
| Accrued interest | |||||
| Net cash used in operating activities | |||||
| Cash flows from financing activities: | |||||
| Advance from officers | |||||
| Proceeds from convertible notes payable | |||||
| Proceeds from short term notes payable | |||||
| Advances from officers and directors, net | |||||
| Repurchase of warrants | |||||
| Repayment of notes payable and convertible notes payable | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from sale of preferred stock | |||||
| Proceeds from short term note payable | |||||
| Repayment of short term notes payable | |||||
| Payment of debt issuance costs | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Cash paid for: | |||||
| Interest | |||||
| Income taxes | |||||
| Issuance of common stock for conversion of notes payable and accrued interest | |||||
| Warrants issued on extinguishment of debt | |||||
| Commitment shares issued pursuant to convertible notes payable | |||||
| Issuance of common stock for conversion of notes payable, accrued interest and fees | |||||
| Noncash Investing and Financing Activities | |||||
| Issuance of common stock for conversion of notes payable, accrued interest, and fees | |||||
| Initial fair value of derivative liabilities recorded as debt discount | |||||
| Original issue discount on notes payable | |||||
| Commitment shares issued with notes payable (recorded as debt discount) | |||||
| Promissory notes reclassified to convertible notes payable upon default | |||||
| Issuance of common stock to settle accrued compensation and consulting fees ("salary equitization") | |||||
| Liabilities extinguished in connection with Series D exchanges (including separately forgiven accrued interest) | |||||
| Fair value of Series D Convertible Preferred Stock issued in debt-for-equity exchanges (see Note 7 and Note 9) | |||||
| Debt issuance costs included in accounts payable | |||||
Loading...