|
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
|
|
|---|---|---|---|---|---|
| Cash Flows from Operating Activities: | |||||
| Adjustments to reconcile net income to cash used in operating activities: | |||||
| Net Loss | |||||
| Forgiveness of debt | |||||
| Amortization of right of use asset | |||||
| Interest on lease liability | |||||
| Amortization of intangible assets | |||||
| Unit-based compensation | |||||
| Inventory obsolescence | |||||
| Bad debt expense | |||||
| Allowance for expected credit loss expense | |||||
| Deferred Income Taxes | |||||
| Changes in operating assets and liabilities: | |||||
| Inventory | |||||
| Vendor deposits | |||||
| Accounts receivable | |||||
| Royalty receivable | |||||
| Customer deposits | |||||
| Other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Refund liability | |||||
| Income tax payable | |||||
| Accrued interest related party | |||||
| Accrued interest-related party | |||||
| Net cash (used in) provided by operating activities | |||||
| Cash used in Investing Activities | |||||
| Purchase of intangible assets | |||||
| Net cash used in investing activities | |||||
| Cash used in Financing Activities: | |||||
| Payments of notes payable | |||||
| Payments of convertible notes payable | |||||
| Payment on lease liability | |||||
| Payments of notes payable, related parties | |||||
| Net cash used in financing activities | |||||
| Change in Cash | |||||
| Cash - Beginning of the Year | |||||
| Cash - End of the Year | |||||
| Supplemental Cash Flow Information: | |||||
| Interest paid in cash | |||||
| Income tax paid | |||||
| Supplemental Disclosure of Non-Cash Investing and Financing Activities: | |||||
| Reclassification of expired conversion rights from convertible preferred units to partners’ surplus | |||||
| Reclassification of expired conversion rights from convertible preferred units to partners’ (deficit) surplus | |||||
Loading...