|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Depreciation | |||||
| Debt discount amortization | |||||
| Change in fair value of derivative liability | |||||
| Fair value of warrants granted for services | |||||
| Fair value of common stock issued for services | |||||
| Inventory reserve | |||||
| Loss from equity method investment | |||||
| Gain on patent assignment | |||||
| Effect of changes in: | |||||
| Accounts receivable | |||||
| Prepaid expenses | |||||
| Operating lease right-of-use assets | |||||
| Accounts payable and accrued expenses | |||||
| Accrued payroll – related parties | |||||
| Customer advances | |||||
| Accrued interest | |||||
| Operating lease liabilities | |||||
| Net cash used in operating activities | |||||
| Proceeds from patent assignment | |||||
| Proceeds from patent assignment | |||||
| Net cash provided by investing activities | |||||
| Proceeds from convertible notes payable | |||||
| Proceeds from common stock units | |||||
| Proceeds from promissory notes payable – related party | |||||
| Proceeds from bridge note payable | |||||
| Repayment of notes payable | |||||
| Cash provided by (used in) financing activities | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Fair value of common stock issued to settle accrued payroll and payroll taxes – related parties | |||||
| Fair value of warrants issued to settle accrued payroll and payroll taxes – related parties | |||||
| Conversion feature of convertible notes payable accounted as derivative liability | |||||
| Fair value of common stock and warrants issued to settle accrued payroll and payroll taxes – related parties | |||||
| Extinguishment of accrued payroll and payroll taxes – related parties treated as contribution of capital | |||||
Loading...