|
FY2026
12 months to Mar 31, 2026
|
FY2025
12 months to Mar 31, 2025
|
FY2024
12 months to Mar 31, 2024
|
FY2023
12 months to Mar 31, 2023
|
FY2022
12 months to Mar 31, 2022
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Amortization | |||||
| Write-off of inventories | |||||
| Bad debt | |||||
| Deferred taxes | |||||
| Unrealized (gain) / loss in investment | |||||
| Credit recoveries | |||||
| Loan impairment | |||||
| Non-cash interest expense | |||||
| Amortization of right-to-use asset | |||||
| Stock based compensation | |||||
| Investment impairment | |||||
| Changes in operating assets and liabilities balances: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Loan receivable | |||||
| Other assets | |||||
| Accounts payable | |||||
| Bank overdraft | |||||
| Customer deposits | |||||
| Accrued expenses and other current liabilities | |||||
| Payments of operating lease liability | |||||
| Net cash provided by (used in) operating activities | |||||
| Warrant liability | |||||
| Cash flows from investing activities: | |||||
| Purchase of software | |||||
| Investments | |||||
| Net cash provided by (used in) investing activities | |||||
| Cash flows provided (used) in financing activities: | |||||
| Due to shareholder | |||||
| Shareholders | |||||
| Total due to shareholder | |||||
| Proceeds from line of credit | |||||
| Repayments of line of credit | |||||
| Due to employee | |||||
| Proceeds (payments) from/to PPP loan | |||||
| Net cash provided by (used in) financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| Cash paid for: | |||||
| Interest | |||||
| Reclass of Warrant Liability to Additional Paid in Capital | |||||
| Initial recognition of prepaid warrant expense | |||||
| Taxes | |||||
Loading...