|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
FY2020
12 months to Dec 31, 2020
|
FY2019
12 months to Dec 31, 2019
|
FY2018
12 months to Dec 31, 2018
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Cash received from customers and grants | |||||
| Cash received from insurance receivable | |||||
| Cash paid to suppliers and employees | |||||
| Cash paid for operating leases | |||||
| Cash paid for finance leases | |||||
| Interest and taxes, net | |||||
| Net cash used in operating activities | |||||
| Deposits on manufacturing equipment transferred to fixed assets | |||||
| Issuance of common stock for net assets of business acquired | |||||
| Contingent liability earnout | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of businesses, net of cash acquired | |||||
| Acquisition of and deposits on fixed assets | |||||
| Patent application costs | |||||
| Working capital adjustment related to business combination | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from sale of common stock, net | |||||
| Proceeds from option exercises | |||||
| Interest received on Employee Retention Credit | |||||
| Principal payments for finance leases | |||||
| Payments on debt issuance costs | |||||
| Payments on note payable | |||||
| Proceeds from issuance of long-term debt, net | |||||
| Stimulus package loan | |||||
| Payment of stimulus package loan | |||||
| Payments of tax withholding on stock award | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| INCREASE IN CASH AND CASH EQUIVALENTS | |||||
| Cash and cash equivalents - beginning of the period | |||||
| Cash and cash equivalents - end of the period | |||||
| RECONCILIATION OF NET LOSS TO NET CASH USED IN OPERATING ACTIVITIES: | |||||
| Net Loss | |||||
| Adjustments: | |||||
| Depreciation and amortization | |||||
| Share based compensation | |||||
| Benefit from deferred tax liability | |||||
| Provision for (recovery of) doubtful accounts | |||||
| Non-cash inventory changes | |||||
| Impairment charges | |||||
| Changes in assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Insurance receivable, current | |||||
| Deposits and other assets | |||||
| Insurance receivable, long-term | |||||
| Accounts payable and accrued liabilities | |||||
| Deferred revenue | |||||
Loading...