|
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
|
FY2017
12 months to Dec 31, 2017
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Depreciation expense | |||||
| Amortization expense | |||||
| Impairment loss | |||||
| Legal settlement | |||||
| Stock based compensation | |||||
| Realized foreign currency translation | |||||
| Accrued liability extinguishment | |||||
| Change in value of warrant liability | |||||
| Noncash interest expense | |||||
| Noncash lease expense | |||||
| Services obtained for common shares | |||||
| Restricted Stock | |||||
| Total services obtained for common shares | |||||
| Common Stock issued for license agreement | |||||
| Asumption of debt in exchange for license agreement | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable and other current assets | |||||
| Other long-term assets | |||||
| Other current assets | |||||
| Accounts receivable | |||||
| Short term investments | |||||
| Due from subsidiary | |||||
| Prepaid expenses | |||||
| Contract asset | |||||
| Contract liability | |||||
| Deferred revenue | |||||
| Stock issuances due | |||||
| Investment in subsidiary | |||||
| Liabilities of discontinued operations | |||||
| Accounts payable and accrued expenses | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of short-term investments | |||||
| Sale of short-term investments | |||||
| Proceeds from sale of equipment | |||||
| Purchase of equipment | |||||
| Purchase of property and equipment | |||||
| Cash acquired, acquisition | |||||
| ImQuest | |||||
| CBLI | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities: | |||||
| Issuance of common stock, net of offering costs | |||||
| Exercise of warrants | |||||
| Proceeds from issuance of Common | |||||
| Common Stock issued for license agreement | |||||
| Proceeds from issuance of Preferred shares | |||||
| Proceeds from issuance of Common Stock Due | |||||
| Proceeds from advance from related party | |||||
| Repayments on notes payable | |||||
| Payment of offering costs | |||||
| Payment of debt issuance costs | |||||
| Proceeds from issuance of long-term debt | |||||
| Net cash provided by financing activities | |||||
| Decrease in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Effect of exchange rate change on cash and equivalents | |||||
| Increase (decrease) in cash and cash equivalents | |||||
| Cash, cash equivalents, and restricted cash, beginning of year | |||||
| Cash, cash equivalents, and restricted cash end of year | |||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||||
| Cash paid for interest | |||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||
| Cashless exercise of warrants | |||||
| Right of use asset exchanged for lease liability | |||||
| Shares to be issued for services | |||||
| Debt principal converted to equity | |||||
| Noncontrolling interest acquired | |||||
| Common stock issued for conversion of debt | |||||
| Common stock issued as a modification of debt terms | |||||
Loading...