|
FY2025
12 months to Dec 31, 2025
|
FY2024
0 months to Mar 31, 2025
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Bad debt expense | |||||
| Impairment of property, plant & equipment | |||||
| Depreciation and amortization | |||||
| Inventory write-off | |||||
| Insurance premium credit | |||||
| Stock based compensation | |||||
| Amortization of operating lease right of use asset | |||||
| Stock issued for services | |||||
| Amortization of debt discount related to warrant liabilities | |||||
| Loss on extinguishment of debt | |||||
| Amortization of operating lease right of use asset - Office Lease | |||||
| Amortization of right of use asset - land | |||||
| Amortization of lease right of use asset - Edge Data Centers | |||||
| Changes in assets and liabilities: | |||||
| Accounts receivable | |||||
| Accounts receivable-related parties | |||||
| Lease receivable | |||||
| Note receivable | |||||
| Contract assets | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Security deposit | |||||
| Accrued expenses | |||||
| Operating lease obligation - Office Lease | |||||
| Contract liabilities | |||||
| Operating lease obligation - land | |||||
| Financing lease obligations - Edge Data Centers | |||||
| Contract liabilities, Services and Consulting | |||||
| Contract liabilities, Technology Systems | |||||
| Contract liabilities, CN Digital Agreement | |||||
| Contract liabilities, Technology solutions | |||||
| Contract liabilities, related parties | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of patents/trademarks | |||||
| Purchase of software development | |||||
| Purchase of property and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Repayments of insurance and equipment financing | |||||
| Repayments on financing agreements | |||||
| Repayment of finance lease | |||||
| Repayments of lease financing | |||||
| Repayments of notes payable, related parties | |||||
| Proceeds from common stock | |||||
| Proceeds from exercise of stock options | |||||
| Stock issuance costs | |||||
| Proceeds from shares issued under Employee Stock Purchase Plan | |||||
| Proceeds from preferred stock issued | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash | |||||
| Net increase (decrease) in cash | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
| Supplemental Disclosure of Cash Flow Information: | |||||
| Interest paid | |||||
| Taxes paid | |||||
| Supplemental Non-Cash Investing and Financing Activities: | |||||
| Notes issued for financing of insurance premiums | |||||
| Transfer of inventory to property and equipment | |||||
| Non-cash intangible write-off | |||||
| Transfer of property and equipment to lease receivable | |||||
| Non-cash financing activity: Warrants issued as part of equity raise | |||||
| Conversion of Series E Preferred Stock to common stock | |||||
| Transfer of finance lease asset to property and equipment | |||||
| Right of use asset and liability for land lease | |||||
Loading...