|
FY2025
12 months to Sep 30, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
FY2022
12 months to Sep 30, 2022
|
FY2021
1 months to Nov 22, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Depreciation and amortization | |||||
| Net loss | |||||
| Adjustments for: | |||||
| Depreciation and amortization | |||||
| Share-based compensation | |||||
| Gain on loan forgiveness | |||||
| Increase (Decrease) in Operating Capital | |||||
| Accounts and other receivable | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued liabilities | |||||
| Net cash used in operating activities | |||||
| Purchase of property and equipment | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of common shares and warrants | |||||
| Proceeds from exercise of warrants | |||||
| Proceeds from issuance of Series A-1 preferred shares and warrants | |||||
| Proceeds from issuance of Series B-1 preferred shares | |||||
| Payments for issuance costs of common shares and warrants | |||||
| Common Stock and Warrants | |||||
| Preferred Stock | |||||
| Total payments for issuance costs of common shares and warrants | |||||
| Payment for issuance costs of warrants | |||||
| Repayment of debt | |||||
| Net cash provided by financing activities | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Effect of Exchange Rate on Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Including Discontinued Operation | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net change in cash and cash equivalents | |||||
| Issuance costs withheld from gross proceeds from issuance of common shares and warrants | |||||
| Fair value of placement agent warrants | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
Loading...