|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Bad debt expense | |||||
| Inventory reserve | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Bad debt expense | |||||
| Depreciation | |||||
| Amortization of debt issuance costs and discounts | |||||
| Amortization of beneficial conversion feature | |||||
| Stock-based compensation | |||||
| Change in fair value of derivative liability | |||||
| Amortization of lease right-of-use-asset | |||||
| Loss on extinguishment of debt | |||||
| Gain from forgiveness of debt | |||||
| Other non-cash expenses | |||||
| Change in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Other current assets | |||||
| Accounts payable and accrued liabilities | |||||
| Lease liabilities | |||||
| Deferred revenue | |||||
| NET CASH USED IN OPERATING ACTIVITIES | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of property and equipment | |||||
| NET CASH USED FOR INVESTING ACTIVITIES | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from the issuance of notes payable | |||||
| Proceeds from the issuance of notes payable issued to related parties | |||||
| Payments made on notes payable | |||||
| Payments made on notes payable issued to related parties | |||||
| Payments of debt issuance costs | |||||
| Proceeds from warrant exercises | |||||
| Proceeds from issuance of common stock and warrants in private placement offerings | |||||
| Proceeds from issuances of warrants, net of costs | |||||
| Proceeds from issuance of warrants, net of costs | |||||
| NET CASH PROVIDED BY FINANCING ACTIVITIES | |||||
| NET CHANGE IN CASH | |||||
| Cash at beginning of period | |||||
| CASH AT END OF PERIOD | |||||
| SUPPLEMENTAL DISCLOSURE FOR OPERATING ACTIVITIES: | |||||
| Cash paid for interest | |||||
| SUPPLEMENTAL DISCLOSURE FOR NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||
| Deemed dividends for warrant exchanges | |||||
| Fair value of beneficial conversion features | |||||
| Settlement of interest through common stock issuance | |||||
| Settlement of dividends through common stock issuance | |||||
| Conversion of Series C-2 preferred shares into common stock | |||||
| Conversion of Series D preferred shares into common stock | |||||
| Conversion of Series E preferred shares into common stock | |||||
| Conversion of Series F preferred shares into common stock | |||||
| Conversion of Series F-2 preferred shares into common stock | |||||
| Dividends on preferred stock | |||||
| Common stock issued for payment of interest | |||||
| Common stock issued for payment of accrued dividends | |||||
| Conversion of Preferred Stock Series C to common stock | |||||
| Conversion of Preferred Stock Series C1 to common stock | |||||
| Conversion of Preferred Stock Series C2 to common stock | |||||
| Conversion of Preferred Stock Series D to common stock | |||||
| Conversion of Preferred Stock Series E to common stock | |||||
| Conversion of Preferred Stock Series F to common stock | |||||
| Conversion of Preferred Stock Series F-2 to common stock | |||||
| Conversion of debt and accrued interest into common stock | |||||
| Directors and Officers Insurance obtained with Financing | |||||
| Non-cash lease liability remeasurement | |||||
| Warrants issued with debt | |||||
| Inception of derivative liability | |||||
| Accrued payroll liability exchanged for promissory note | |||||
| Settlement of previously accrued professional fees through common stock issuance | |||||
Loading...