|
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 with cash flows from operations: | |||||
| Conversion expense | |||||
| Stock-based compensation | |||||
| Amortization of debt discounts and issuance costs | |||||
| Warrants for services | |||||
| Shares issued in lieu of interest | |||||
| Non-cash settlement expense | |||||
| Loss on debt extinguishment | |||||
| Amortization expense | |||||
| (Gain) loss from sale of discontinued operation | |||||
| Gain from sale of discontinued operation | |||||
| Provision for doubtful accounts | |||||
| Changes in operating assets and liabilities: | |||||
| Contract assets | |||||
| Deferred contract cost | |||||
| Other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Commission liability | |||||
| Deferred revenue | |||||
| Other liabilities | |||||
| Adjustments relating to discontinued operations | |||||
| Net cash flows from operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Proceeds from sale of discontinued operations, net of selling costs | |||||
| Purchase of intangible assets | |||||
| Net cash flows from investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Credit facility drawdown, net of issuance costs | |||||
| Offering costs from sale of common stock | |||||
| Repayment of convertible note | |||||
| Net cash flows from financing activities | |||||
| Effect of Foreign Currencies | |||||
| Net Change in Cash | |||||
| Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Continuing Operation | |||||
| Cash, Beginning of the Year | |||||
| Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Discontinued Operation | |||||
| Cash, End of the Year | |||||
| Cash paid for interest | |||||
| Cash paid for interest - discontinued operations | |||||
| Supplemental Disclosure of Cash Flow Information: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes - discontinued operations | |||||
| Conversion of convertible note payable and accrued interest to common stock | |||||
| Conversion of credit facility borrowings into common stock | |||||
| Warrants issued as offering costs | |||||
| Cashless option and warrant exercises | |||||
Loading...