|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Depreciation and amortization | |||
| Loss on lease modification | |||
| Amortization of right-of-use assets | |||
| Change in foreign currency rates on remeasurement of Canadian fixed assets | |||
| Accrued interest on convertible notes | |||
| Stock based compensation | |||
| Change in fair value of warrant liability | |||
| Loss on issuance of common stock | |||
| Change in fair value of convertible notes | |||
| Forgiveness of accounts payable | |||
| Loss on disposal of property and equipment | |||
| Impairment of intangible assets and deferred patent costs | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Prepaid expenses | |||
| Other assets | |||
| Tax credits receivable | |||
| Income tax payable/receivable | |||
| Accounts payable and accrued expenses | |||
| Operating lease liability | |||
| Contract liabilities | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities: | |||
| Purchases of property and equipment | |||
| Proceeds from sale of property and equipment | |||
| Capitalization of deferred patent costs | |||
| Capitalization of patent and trademark costs | |||
| Deferred patent costs | |||
| Capitalization of licenses | |||
| Net cash used in investing activities | |||
| Cash flows from financing activities | |||
| Payment of deferred offering/issuance costs | |||
| Principal payments on finance leases | |||
| Proceeds from public offerings, net | |||
| Proceeds from private placement, net | |||
| Proceeds from equity line of credit, net | |||
| Repayment of insurance premium financing liability | |||
| Proceeds from exercise of stock options | |||
| Net cash provided by financing activities | |||
| Net change in cash and cash equivalents | |||
| Cash and cash equivalents at beginning of period | |||
| Cash and cash equivalents at end of period | |||
| Supplemental disclosure of non-cash investing and financing information: | |||
| Conversion of Series A, A-1, and B Convertible Preferred Stock to common stock | |||
| Obtaining a right-of-use asset in exchange for financing lease liability | |||
| Conversion of note to common stock | |||
| Conversion of note to Series B Convertible Preferred Stock | |||
| Financed insurance premium exchanged for prepaid insurance | |||
| Purchases of fixed assets in accounts payable | |||
| Conversion of Series A, A-1, B Convertible Preferred Stock to Common Stock |
Loading...