|
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
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Bargain purchase of Arp’s Dairy, Inc. | |||||
| Deferred tax provision | |||||
| Stock-based compensation | |||||
| Depreciation and amortization | |||||
| Loss on asset disposal | |||||
| Shares issued in exchange for continuing guarantees | |||||
| Amortization of line of credit discount | |||||
| Stock and options issued for services | |||||
| Changes in assets and liabilities | |||||
| Accounts receivable | |||||
| Other receivables | |||||
| Inventories | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable - trade | |||||
| Accrued expenses | |||||
| Net cash used in operating activities | |||||
| Investing activities | |||||
| Purchase of property and equipment | |||||
| Acquisition of Arp’s Dairy, Inc. net of cash acquired (Note 11) | |||||
| Net cash used in investing activities | |||||
| Financing activities | |||||
| Borrowings under line of credit | |||||
| Repayment of line of credit | |||||
| Issuance of convertible debt | |||||
| Mortgage Note payments | |||||
| Financing agreement payments | |||||
| Repurchases from stock compensation program | |||||
| Issuance of common stock, net of $26,000 issuance cost | |||||
| Shares repurchased for income tax withholding under stock compensation program | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
Loading...