|
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
|
|
|---|---|---|---|---|---|
| Operating Cash Flow Activities: | |||||
| Net loss | |||||
| Reconciliation of net loss to net cash used in operating activities | |||||
| Depreciation | |||||
| Accretion of debt discount and amortization of financing costs | |||||
| Change in fair value of derivative liabilities | |||||
| Stock-based compensation expense | |||||
| Payable-in-kind interest on Credit Agreement | |||||
| Loss on disposal of equipment | |||||
| Operating lease right-of-use assets | |||||
| Changes in operating assets and liabilities | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses, other current assets and other assets | |||||
| Accounts payable, accrued expenses, due to related parties, and other current liabilities | |||||
| Accrued interest | |||||
| Operating lease liabilities | |||||
| Net cash used in operating activities | |||||
| Investing Cash Flow Activities: | |||||
| Purchases of equipment and leasehold improvements | |||||
| Net cash from investing activities | |||||
| Financing Cash Flow Activities: | |||||
| Proceeds from issuance of common stock and warrants | |||||
| Debt Issuance Costs | |||||
| Proceeds from issuance of common stock | |||||
| Payment of principal of Long-term debt | |||||
| Offering costs for common stock and warrants issuance | |||||
| Payment of employee tax obligations related to vesting restricted stock units | |||||
| Exercise of stock options | |||||
| Net cash provided by financing activities | |||||
| Net decrease in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash, beginning of the period | |||||
| Cash, cash equivalents and restricted cash, end of the period | |||||
| Supplemental cash flow information: | |||||
| Issuance of stock purchase warrants | |||||
| Repricing of stock purchase warrants | |||||
| Interest paid | |||||
| Conversion of accrued interest to long-term debt | |||||
| Litigation settlement liability and related other current assets | |||||
| Balance sheet reconciliation: | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...