|
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: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to cash (used in) provided by operating activities: | |||||
| Depreciation of fixed assets | |||||
| Inventory provision | |||||
| Allowance for doubtful accounts - accounts receivable | |||||
| Stock based compensation | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses | |||||
| Accrued interest - Related Party | |||||
| Accrued interest | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Changes in discontinued operations, net | |||||
| Cash (used in) provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of fixed assets | |||||
| Sale of fixed assets | |||||
| Cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds - Notes Payable Other | |||||
| Repayments - Notes Payable Other | |||||
| Cash used in financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net (decrease) increase in cash | |||||
| Cash at beginning of year | |||||
| Cash at end of year | |||||
| Supplemental Disclosures of Cash Flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income tax | |||||
| Non-Cash Activities | |||||
| Non-cash accrued dividends | |||||
| Unamortized stock compensation | |||||
Loading...