| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net loss | -5,744 | -5,086 |
| Abandoned project costs | 4,581 | 4,581 |
| Amortization of note payable discounts | 300 | 70 |
| Loss on extinguishment of debt | - | 0 |
| Amortization of debt issuance cost | 39 | 26 |
| Fair value of equity-based compensation | -10 | -103 |
| Prepaid expenses and other current assets | 3 | 8 |
| Accounts payable and accrued expenses | 324 | 293 |
| Net cash used in operating activities | -513 | -227 |
| Date center campus development cost | 464 | 464 |
| Net cash used in investing activities | -464 | -464 |
| Cash proceeds from issuance of convertible debentures | 225 | 225 |
| Cost for issuance of convertible debentures | 10 | 10 |
| Cash proceeds for issuances of notes payable | 750 | 250 |
| Net cash provided by financing activities | 965 | 465 |
| Effect of exchange rate changes on cash and cash equivalents | - | 0 |
| Net decrease in cash and cash equivalents | -12 | -226 |
| Cash and cash equivalents at beginning of period | 286 | - |
| Cash and cash equivalents at end of period | 274 | - |
CalEthos, Inc. (GEDC)
CalEthos, Inc. (GEDC)