|
FY2026
12 months to May 31, 2026
|
FY2025
12 months to May 31, 2025
|
FY2024
12 months to May 31, 2024
|
FY2023
12 months to May 31, 2023
|
FY2022
12 months to May 31, 2022
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Provision for allowance for credit losses | |||||
| (Recovery) provision for inventory reserves | |||||
| Stock option expense | |||||
| Share-based compensation | |||||
| Amortization of right-of-use asset | |||||
| Unrealized holding gain on equity investment | |||||
| Changes in assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Other assets | |||||
| Accounts payable and accrued expenses | |||||
| Accrued compensation | |||||
| Advances from customers | |||||
| Reduction in lease liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property and equipment | |||||
| Expenditures related to intangibles | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of common stock | |||||
| Deferred offering costs | |||||
| Costs from sale of common stock | |||||
| Proceeds from exercise of stock options | |||||
| Proceeds from secured promissory note payable – related party | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net decrease in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of year | |||||
| Cash and cash equivalents at end of year | |||||
| Supplemental Disclosure of Cash Flow Information: | |||||
| Cash paid during the period for: | |||||
| Income taxes | |||||
| Non-cash investing and financing activities: | |||||
| Deferred offering costs | |||||
| Right-of-use assets obtained in exchange for operating lease liabilities | |||||
| Write-off of fully depreciated property and equipment | |||||
Loading...