|
FY2026
12 months to Mar 31, 2026
|
FY2025
12 months to Mar 31, 2025
|
FY2024
12 months to Mar 31, 2024
|
FY2023
12 months to Mar 31, 2023
|
FY2022
12 months to Mar 31, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Provision for losses on accounts receivable | |||||
| Impairment of intangible assets | |||||
| Amortization of operating leases - right-of-use assets | |||||
| Amortization of finance leases - right-of-use assets | |||||
| Amortization of debt discount - bonds offering costs | |||||
| Loss on asset disposal | |||||
| Non-cash compensation accrued | |||||
| Change in fair value of derivative financial instruments - warrants | |||||
| Change in fair value of stock-based liabilities | |||||
| Deferred tax expense | |||||
| Gain on settlement of Common Stock to consultant | |||||
| Non-cash compensation through the issuance of employee stock options | |||||
| Deferred revenue | |||||
| Change in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable, accrued expenses and other current liabilities | |||||
| Security deposits | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Deferred revenue | |||||
| Lease obligations - operating leases | |||||
| Interest expense on finance lease liability | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of property and equipment | |||||
| Purchase of intangible assets | |||||
| Proceeds from disposition of property and equipment | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Payment of bond principal | |||||
| Proceeds from related party loans payable | |||||
| Payments of related party loans payable | |||||
| Payments on principal on finance lease obligations | |||||
| Amortization of finance leases - right-of-use assets | |||||
| Proceeds from exercise of stock options | |||||
| Loan payments | |||||
| Net cash used in financing activities | |||||
| Net change in cash and restricted cash | |||||
| Cash and restricted cash, beginning of period | |||||
| Cash and restricted cash, end of period | |||||
| Supplemental disclosure of cash and non-cash transactions: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Finance directors and officers insurance premium | |||||
| Stock issued in satisfaction of accrued directors salaries and consultant fees | |||||
| Recognition of right of use asset and lease liabilities entered into | |||||
| Recognition of finance lease right of use asset and lease liabilities entered into | |||||
| Recognition of operating lease right of use asset and lease liabilities entered into | |||||
| Reconciliation of cash and restricted cash | |||||
| Cash | |||||
| Restricted cash - debt service for NJEDA bonds | |||||
| Total cash and restricted cash shown in statement of cash flows | |||||
Loading...