|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
FY2019
12 months to Mar 31, 2020
|
FY2011
12 months to Mar 31, 2012
|
|
|---|---|---|---|---|
| Gain on extinguishment of debt | ||||
| Net loss | ||||
| Net loss from discontinued operations | ||||
| Net loss from continuing operations | ||||
| Stock-based compensation | ||||
| Depreciation and amortization | ||||
| Amortization of debt discount | ||||
| Gain on the sale of the building | ||||
| Write down inventory to net realizable value | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| ROU Leases | ||||
| Prepaid expenses | ||||
| Inventory | ||||
| Other assets | ||||
| Accounts payable | ||||
| Accrued expenses | ||||
| Deferred revenues | ||||
| Net cash used in operating activities - continuing operations | ||||
| Net cash provided by (used in) operating activities - discontinued operations | ||||
| Net cash used in operating activities | ||||
| Cash flows from investing activities | ||||
| Acquisition of a business, net of cash acquired | ||||
| Purchase of property and equipment | ||||
| Proceeds from the sale of building | ||||
| Purchase of property, plant and equipment | ||||
| Net cash provided by (used in) investing activities-continuing operations | ||||
| Net cash used in investing activities-discontinued operations | ||||
| Net cash used in investing activities | ||||
| Cash flows from financing activities: | ||||
| Sale of common stock by Eagle Lake prior to the merger | ||||
| Proceeds from notes payable | ||||
| Payments on notes payable | ||||
| Proceeds from related party loans | ||||
| Payments on related party notes | ||||
| Debt issuance costs | ||||
| Proceeds from the sale of common stock | ||||
| Capital contribution from shareholder | ||||
| Net cash provided by investing activities-continuing operations | ||||
| Net cash used in investing activities -discontinued operations | ||||
| Net cash provided by investing activities | ||||
| Net increase in cash and cash equivalents | ||||
| Cash and cash equivalents at beginning of period | ||||
| Cash and cash equivalents at end of period | ||||
| Cash paid for interest | ||||
| Cash paid for income taxes | ||||
| Issuance of shares due to rounding | ||||
| Conversion of preferred stock to common stock | ||||
| Expenses paid on behalf of the Company by related party | ||||
| Forgiveness of debt by former related party due to a change of control | ||||
| Supplemental disclosure of non-cash activities | ||||
| Common stock issued for the acquisition of a business | ||||
| Acquisition of a property and equipment with debt | ||||
| Common stock and warrants issued as debt issuance costs | ||||
| Acquisition of property and equipment with debt | ||||
Loading...