|
FY2026
12 months to Feb 28, 2026
|
FY2025
12 months to Feb 28, 2025
|
FY2024
12 months to Feb 29, 2024
|
FY2023
12 months to Feb 28, 2023
|
FY2022
0 months to Mar 14, 2022
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Adjustments to reconcile net loss to cash used in operating activities | |||||
| Depreciation and amortization | |||||
| Amortization of debt discount | |||||
| Inventory write-down | |||||
| Gain on debt settlement | |||||
| Loss on debt extinguishment – related party | |||||
| Change in fair value of derivative liability | |||||
| Fair value of vested stock options | |||||
| Common stock issued for services | |||||
| Changes in operating assets and liabilities: | |||||
| Inventory | |||||
| Prepaid and other current assets | |||||
| Operating lease right-of-use asset | |||||
| Accounts payable and accrued expenses | |||||
| Accrued interest on notes payable | |||||
| Accrued interest | |||||
| Customer advances | |||||
| Operating lease liability | |||||
| Cash used in operating activities | |||||
| Cash used in investing activities: | |||||
| Purchase of property and equipment | |||||
| Cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from issuance of notes payable | |||||
| Principal payments of notes payable | |||||
| Principal payments of notes payable and convertible notes payable | |||||
| Cash provided by financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents-beginning of year | |||||
| Cash and cash equivalents-end of year | |||||
| Cash paid for: | |||||
| Interest | |||||
| Supplemental schedule of non-cash transactions: | |||||
| Fair value of warrants issued for note payable | |||||
| Right of use asset and lease liability | |||||
| Fair value of a convertible note payable | |||||
| Notes payable issued for the purchase of property and equipment | |||||
| Notes payable issued for the purchase of annual software license | |||||
| Reclassification of prepaid expense to property and equipment | |||||
| Fair value of modified warrants - related party | |||||
Loading...