|
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 income (loss) | |||||
| Income (loss) from discontinued operations, net of tax | |||||
| Net income (loss) from continuing operations | |||||
| Reconciliation of net loss to net cash used in operating activities: | |||||
| Allowance for doubtful accounts | |||||
| Depreciation and amortization | |||||
| Accretion of debt discount | |||||
| Loss on disposal of fixed assets | |||||
| Change in fair value of derivative liabilities | |||||
| Debt extinguishment loss | |||||
| Amortization of operating lease right-of-use asset | |||||
| Stock based compensation | |||||
| Gain on sale of intellectual property | |||||
| Subtotal of non-cash charges | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Other assets | |||||
| Accounts payable and accrued expenses | |||||
| Deferred revenue | |||||
| Lease liabilities | |||||
| Net cash used in operating activities - continuing operations | |||||
| Net cash provided by operating activities - discontinued operations | |||||
| Net cash used in operating activities | |||||
| Cash Flows from Investing Activities: | |||||
| Proceeds from sale of intellectual property | |||||
| Purchase of property, plant and equipment | |||||
| Net cash provided by investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Proceeds from issuance of common shares | |||||
| Proceeds from issuance of notes payable | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Total proceeds from issuance of notes payable | |||||
| Proceeds from issuance of notes payable to related party | |||||
| Repayment of notes payable | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Net cash (used in) provided by financing activities | |||||
| Net increase in cash | |||||
| Cash, beginning of the period | |||||
| Cash, end of the period | |||||
| Supplemental Cash Flow Information | |||||
| Cash paid for interest | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Total cash paid for interest | |||||
| Cash paid for interest to related party | |||||
| Cash paid for income taxes | |||||
| Conversion of Series A convertible preferred stock | |||||
| Total conversion of Series A convertible preferred stock | |||||
| Recognize minimum accrued interest | |||||
| Exchange accounts payable with a note payable and warrants | |||||
| Issuance of common shares from debt redemption | |||||
| Warrants exercised for vendor credit | |||||
| Right-of-use asset recognized in exchange for lease liability | |||||
Loading...