|
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: | |||||
| Depreciation and amortization | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Loss on obsolescence inventory | |||||
| Changes in operating assets and liabilities: | |||||
| Receivables | |||||
| Prepaid expense | |||||
| Inventory | |||||
| Due from related parties | |||||
| Lease security deposit | |||||
| Accounts payable and accrued expenses | |||||
| Advances from prospective customers/distributors | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of intangibles | |||||
| Proceeds for sale of Equipment | |||||
| Proceeds for sale of Equipment | |||||
| Net cash provided in investing activities | |||||
| Cash flows from financing activities: | |||||
| Advances from related parties (net) | |||||
| Capital contributions to subsidiary | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes | |||||
| Effect of exchange rate changes | |||||
| Net increase (decrease) in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Supplemental Cash Flow Information: | |||||
| Income taxes paid | |||||
| Settlement of due to related party in exchange for 1,638,458 shares of Class A common stock | |||||
| Income taxes paid | |||||
| Interest paid | |||||
Loading...