|
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 provided by (used in) operating activities: | |||||
| Finance charge associated with debt issuance cost | |||||
| Depreciation and amortization | |||||
| Share-based compensation expense | |||||
| Change in fair value of warrants | |||||
| Amortization of ROU asset | |||||
| Loss on disposal of asset | |||||
| Change in assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid insurance | |||||
| Prepaids and other non-current assets | |||||
| Prepaid assets | |||||
| Other current assets | |||||
| Accounts payable and accrued liabilities | |||||
| Lease liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of property and equipment | |||||
| Software capitalization | |||||
| Intangibles capitalization | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of promissory notes payable, net of OID | |||||
| Offering costs | |||||
| Proceeds from note payable | |||||
| Net settlement of share-based compensation liability | |||||
| Proceeds from related party debt, net of original issue discount | |||||
| Repayments of related party debt | |||||
| Proceeds from issuance of preferred shares, net of issuance costs | |||||
| Proceeds from issuance of common shares, net of issuance costs | |||||
| Net settlement related to restricted stock units | |||||
| Warrant exercises | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash | |||||
| Cash, end of year | |||||
| Cash, beginning of year | |||||
| Cash and restricted cash, end of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Supplemental disclosures of non-cash activity: | |||||
| Reclassification of deferred offering costs | |||||
| Issuance of warrants in connection with related party debt | |||||
| Capitalized dividends | |||||
| Original issue discount and issuance of warrants on related party debt | |||||
| Issuance of warrants in connection with related party notes | |||||
| Right of use asset and assumption of operating lease liability | |||||
| Dividends and preferred stock converted to common stock | |||||
Loading...