|
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
|
|
|---|---|---|---|---|
| Cash flows from Operating activities | ||||
| Net income (loss) | ||||
| Adjustments to reconcile net loss to cash used in operating activities: | ||||
| Foreign exchange transaction gain from intercompany | ||||
| Foreign exchange transaction loss from intercompany | ||||
| Depreciation | ||||
| Non cash in-process research and development | ||||
| Depreciation and amortization | ||||
| Allowance for credit losses | ||||
| Loss on disposal of property and equipment | ||||
| Non cash interest income on note receivable | ||||
| Stock-based compensation | ||||
| Issuance of common stock to consultant | ||||
| Convertible note payable for non-cash issuance costs | ||||
| Shares issued for non-cash consultant expense | ||||
| Change in fair value of share liability | ||||
| Change in fair value of convertible notes payable | ||||
| Change in fair value of investments | ||||
| Change in right-of-use lease assets | ||||
| Non-cash lease income | ||||
| Change in deferred tax assets, net | ||||
| Change in deferred taxes | ||||
| Changes in operating assets and liabilities, net of acquisition amounts: | ||||
| Accounts receivable | ||||
| Receivable from noncontrolling interest | ||||
| Inventories | ||||
| Prepaid expenses and other current assets | ||||
| Other noncurrent assets | ||||
| Accounts payable | ||||
| Accrued expenses | ||||
| Deferred revenue | ||||
| Operating lease liability | ||||
| Tax liability current | ||||
| Other current liabilities | ||||
| Net cash used in operating activities | ||||
| Cash flows from investing activities | ||||
| Purchases of property and equipment | ||||
| Purchases of short-term investments | ||||
| Cash advance paid for property and equipment | ||||
| Purchase of equity investments | ||||
| Principal collections from lease receivable | ||||
| Cash advance in exchanges for note receivable | ||||
| Cash received for acquisition of businesses, net of cash paid | ||||
| Net cash used in investing activities | ||||
| Cash flows from financing activities | ||||
| Proceeds from issuance of common stock | ||||
| Payment of common stock issuance costs | ||||
| Payment of deferred issuance costs | ||||
| Proceeds from exercise of warrants | ||||
| Proceeds from exercise of options | ||||
| Due to related parties | ||||
| Contributions from noncontrolling interest | ||||
| Proceeds from noncontrolling interest in VIE | ||||
| Proceeds from collection of receivable from noncontrolling interest in VIE | ||||
| Distribution to noncontrolling interest in VIE | ||||
| Proceeds from issuance of convertible notes payable | ||||
| Proceeds from issuance of debt | ||||
| Payments of notes payable | ||||
| Payment of bank loan | ||||
| Payments of prinicipal portion of debt | ||||
| Payment of principal portion of finance leases | ||||
| Net cash provided by financing activities | ||||
| Net change in cash and cash equivalents | ||||
| Effect of exchange rate changes on cash and cash equivalents | ||||
| Cash and cash equivalents - beginning of year | ||||
| Cash and cash equivalents - end of year | ||||
| Supplemental cash flow information: | ||||
| Cash paid for taxes | ||||
| Supplemental disclosures of non-cash investing and financing activities: | ||||
| Derecognition of asset as a result of sales type lease | ||||
| Lease receivable | ||||
| Purchase of property and equipment included in accounts payable | ||||
| Right-of-use assets obtained in exchange for operating lease liability | ||||
| Right-of-use assets obtained in exchange for financing lease liability | ||||
| Seller financed portion of investment in East Coast Nuclear Pharmacy | ||||
| Unpaid financing fees | ||||
| Deemed dividend on inducement warrant | ||||
| Purchase of property and equipment with bank loans | ||||
| Board fees settled with common stock | ||||
| Commission fee settled with common stock warrant | ||||
| Issuance of common stock in lieu of commissions | ||||
| Settlement of liabilities with related party | ||||
| Share liability for non-cash issuance costs | ||||
| Seller financed portion of investment in PET Labs Pharmaceuticals | ||||
Loading...