|
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 | |||||
| Stock-based compensation - amortization of prepaid services | |||||
| Adjustments to reconcile net loss to net cash (used in) operating activities: | |||||
| Stock-based compensation - amortization of prepaid services | |||||
| Stock-based compensation | |||||
| Amortization of debt issuance costs | |||||
| Amortization of discount of notes payable | |||||
| Amortization of right to use assets | |||||
| Amortization of patent rights | |||||
| Gain on forgiveness of debt | |||||
| Non-cash interest revenue | |||||
| Depreciation expense | |||||
| Impairment loss | |||||
| Non-cash interest income | |||||
| Loss on change in fair value of profit share | |||||
| Accounts receivable | |||||
| Changes in operating assets and liabilities | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other assets | |||||
| Accrued salaries | |||||
| Accounts payable and accrued liabilities | |||||
| Income tax payable | |||||
| Operating lease liability | |||||
| Net cash used in operating activities | |||||
| Cash flows used in investing activities | |||||
| Purchase of property and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows used in financing activities | |||||
| Deferred offering costs | |||||
| Proceeds from exercise of stock options | |||||
| Payments of equipment notes payable | |||||
| Repayment of secured notes payable | |||||
| Repayment of unsecured notes payable | |||||
| Net cash used in financing activities | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Net decrease in cash and cash equivalents | |||||
| Cash and cash equivalents - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||||
| Cash paid during the period for: | |||||
| Interest | |||||
| Income taxes | |||||
| Common stock issued for prepaid services | |||||
| Common stock issued for consulting services | |||||
| SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS | |||||
| Capital from related party debt extinguishments | |||||
| Recognition of ROU asset and operating lease liability | |||||
Loading...