|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
0 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
|
|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Net loss | ||||
| Adjustments to reconcile net loss to net cash provided by operating activities | ||||
| Fair value of vested stock options | ||||
| Fair value of vested restricted common stock | ||||
| Fair value of common stock issued for employment agreements | ||||
| Fair value of common stock issued for services | ||||
| Loss on settlement of vendor balance | ||||
| Loss on fair value of common stock issued for settlement of vendor | ||||
| Fair value of common stock issued as financing costs | ||||
| Change in inventory reserve balance | ||||
| Depreciation of capitalized software costs | ||||
| Right-of-use assets | ||||
| Amortization of intangible assets | ||||
| Amortization of debt discount | ||||
| Accrued interest | ||||
| Write-down of inventory | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Inventories | ||||
| Prepaid expenses and other current assets | ||||
| Change in right of use asset | ||||
| Accounts payable | ||||
| Accrued expenses | ||||
| Customer deposits | ||||
| Deferred revenue | ||||
| Deferred taxes | ||||
| Operating lease liability | ||||
| Net cash used in operating activities | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||
| Cash, net, received from acquisition | ||||
| Cash received on acquisition | ||||
| Net cash provided by investing activities | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Proceeds from line of credit | ||||
| Repayment of line of credit | ||||
| Proceeds from note payable | ||||
| Repayment of notes payable | ||||
| Proceeds from notes payable – related party | ||||
| Repayment of notes payable – related party | ||||
| Proceeds from public offering of common stock | ||||
| Proceeds from private offering of common stock | ||||
| Repayment of acquisition obligation | ||||
| Net cash provided by financing activities | ||||
| Net decrease in cash and cash equivalents | ||||
| Cash and cash equivalents beginning of period | ||||
| Cash and cash equivalents end of period | ||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||
| Interest paid | ||||
| Taxes paid | ||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | ||||
| Present value of operating lease right of use asset and lease liability | ||||
| Fair value of common stock issued for settlement of vendor balance | ||||
| Common shares issued for acquisition | ||||
| Common shares issued for trade accounts payable | ||||
| Issuance of common stock issued for common stock issuable | ||||
| Accounts receivable from acquisition | ||||
| Intangible assets from acquisition | ||||
| Deposits from acquisition | ||||
| Accounts payable from acquisition | ||||
| Accrued expenses from acquisition | ||||
| Operating lease right-of-use assets obtained in exchange for new operating lease liabilities | ||||
Loading...