|
FY2025
12 months to Jun 30, 2025
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
FY2021
12 months to Jun 30, 2021
|
FY2020
12 months to Jun 30, 2020
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock compensation | |||||
| Depreciation and amortization | |||||
| Stock-based compensation | |||||
| Stock consideration issued to vendor | |||||
| Amortization of debt discount | |||||
| Convertible debt premium satisfied with common stock | |||||
| Change in fair value of contingent consideration | |||||
| Bad debt expense | |||||
| Provision for credit losses | |||||
| Impairment of goodwill | |||||
| Gain on expiration of accrued tax liability | |||||
| Changes in operating assets and liabilities, net of amounts acquired or assumed in connection with acquisition: | |||||
| Accounts receivable | |||||
| Other receivables | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Noncurrent receivables | |||||
| Accounts payable | |||||
| Noncurrent payables | |||||
| Accounts payable and accrued liabilities - related parties | |||||
| Accrued liabilities | |||||
| Accrued payroll taxes, penalties and interest | |||||
| Contingent consideration | |||||
| Deferred revenue | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of property and equipment | |||||
| Proceeds from sale of property and equipment | |||||
| Purchase of intangibles | |||||
| Acquisition of business, net of cash | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from related party notes payable | |||||
| Repayments of related party notes payable | |||||
| Repayments of convertible note payable | |||||
| Proceeds from notes payable | |||||
| Repayments of notes payable | |||||
| Distributions of NonControlling Interest | |||||
| Proceeds from notes payable, net of repayments | |||||
| Proceeds from stock issuance | |||||
| Net cash provided by financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Effect of exchange rate changes on cash | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for income taxes | |||||
| Cash paid for interest | |||||
| Supplemental disclosure of non-cash investing and financing activities: | |||||
| Conversion of related party notes and interest into preferred stock | |||||
| Contribution of property and equipment into joint venture | |||||
| Issuance of shares to joint venture partner | |||||
| Conversion of accounts payable-related parties to note payable-related parties | |||||
| Common stock and warrants issued in connection with convertible note | |||||
| Common stock issued pursuant to conversion of note, accrued interest and premium | |||||
| Preferred stock issued pursuant to business combination | |||||
| Common stock issued pursuant to business combination | |||||
| Fair value of assets acquired and liabilities assumed in acquisition | |||||
| Conversion of convertible note payable, accrued interest and premium into common stock | |||||
| Increase in right-of-use asset and liability | |||||
| Warrants issued pursuant to acquisitions | |||||
| Net assets acquired upon acquisition | |||||
| Operating leases satisfied by related parties | |||||
| (Decrease) Increase in right-of-use asset and liability | |||||
Loading...