|
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 | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Share-based compensation | |||||
| Loss on disposal of assets | |||||
| Gain on deconsolidation | |||||
| Gain on forgiveness of liability | |||||
| Change in fair value of related party note | |||||
| Interest accrued on related party note | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accrued liabilities and other current liabilities | |||||
| Other operating assets and liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Net proceeds from sale of equity | |||||
| Proceeds from issuance of related party note | |||||
| Proceeds from sale of shares in private placement | |||||
| Purchase of treasury shares to satisfy tax withholdings | |||||
| Proceeds from employee stock purchases and option exercises | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net increase in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Supplemental cash flow information: | |||||
| Cash paid for interest | |||||
| Supplemental disclosures - non-cash activities: | |||||
| Issuance of common stock, $0.00001 par value, for payment of employee bonuses | |||||
| Employee Bonus | |||||
| Payment For Services | |||||
| Issuance of stock options for payment of certain employee bonuses | |||||
| Insurance financing agreement | |||||
| Issuance of related party note (Note 10) | |||||
Loading...