|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash Flows from Operating Activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Operating lease costs | |||||
| Stock-based compensation | |||||
| Realized gain on investments | |||||
| Amortization of debt discount | |||||
| Loss on disposal of property and equipment | |||||
| Gain on termination of right-of-use operating lease | |||||
| Deferred tax liability | |||||
| Inventory reserve | |||||
| Loss on investment of digital assets | |||||
| Deferred taxes | |||||
| Impairment of intangible assets | |||||
| Changes in Operating Assets and Liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other | |||||
| Security deposits | |||||
| Long-term deposits | |||||
| Accounts payable and accrued expenses | |||||
| Customer deposits | |||||
| Operating lease obligations | |||||
| Net cash used in operating activities | |||||
| Cash Flows from Investing Activities: | |||||
| Purchase of property and equipment | |||||
| Net investment in marketable securities | |||||
| Purchase of intangible assets | |||||
| Cash paid for intangible asset acquisition | |||||
| Purchase of investment in digital assets | |||||
| Net cash used in investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Net proceeds from issuance of common shares in private offering | |||||
| Net proceeds from notes payable | |||||
| Proceeds from exercise of stock options | |||||
| Rights offering subscription proceeds in escrow | |||||
| Repayment of finance lease obligations | |||||
| Repayment of notes payable | |||||
| Payment of revenue earnout | |||||
| Net cash provided by financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Beginning of the Period | |||||
| Total cash, cash equivalents, and restricted cash | |||||
| Reconciliation to consolidated balance sheets: | |||||
| Cash and cash equivalents | |||||
| Rights offering proceeds in escrow | |||||
| Supplemental disclosures: | |||||
| Cash paid for interest expense | |||||
| Cash paid for income taxes | |||||
| Non-Cash Investing and Financing Activities: | |||||
| Common stock issued on vesting of RSUs | |||||
| Gain on termination of right-of-use operating lease | |||||
| Loss on disposal of fixed assets | |||||
| Debt discount on notes payable | |||||
| Long-term deposits applied to intangible asset acquisition | |||||
| Operating lease right-of-use asset and liability measurement | |||||
| Contingent consideration for intangible asset acquisition | |||||
| Acquisition of intangible assets recorded in accounts payable | |||||
| Fair value of common stock issued for intangible asset acquisition | |||||
| Financed purchases of property and equipment | |||||
Loading...