|
FY2024
12 months to Mar 31, 2025
|
FY2023
12 months to Mar 31, 2024
|
FY2022
12 months to Mar 31, 2023
|
FY2021
12 months to Mar 31, 2022
|
FY2020
12 months to Mar 31, 2021
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Adjustments to reconcile net loss to cash flows used in operating activities: | |||||
| Depreciation and amortization | |||||
| Foreign currency adjustments | |||||
| Stock-based compensation | |||||
| Research and development | |||||
| Non-cash Research and development | |||||
| Non-cash interest related to Note extension | |||||
| Amortization of ROU assets, net of liabilities | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses | |||||
| Accounts payable and accrued liabilities | |||||
| Accounts payable | |||||
| Accrued compensation | |||||
| Other accrued liabilities | |||||
| Net cash used in operating activities | |||||
| Computer equipment | |||||
| Purchase of furniture and computer equipment | |||||
| Net cash used in investing activities | |||||
| Related party advances, net | |||||
| Proceeds from notes payable to shareholder | |||||
| Proceeds from notes payable to related parties | |||||
| Other Affiliates | |||||
| Affiliated Entity | |||||
| Payments of notes payable to shareholders | |||||
| Payments of notes payable to related parties | |||||
| Proceeds from sale of common stock and warrants, net of offering costs | |||||
| Net cash provided by financing activities | |||||
| Increase (decrease) in cash and equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Interest | |||||
| Accrued interest converted into notes payable to shareholder | |||||
| Accrued interest converted into note payable | |||||
| Accrued interest converted into notes payable to related parties | |||||
| Operating lease, ROU asset and liabilities | |||||
| Note payable issued for research and development | |||||
| Note payable issued for Note extension | |||||
Loading...