|
FY2026
12 months to Jan 3, 2026
|
FY2025
12 months to Dec 28, 2024
|
FY2024
12 months to Dec 30, 2023
|
FY2023
12 months to Dec 31, 2022
|
FY2022
12 months to Jan 1, 2022
|
|
|---|---|---|---|---|---|
| Operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Loss on inventory write-down | |||||
| Loss on extinguishment of convertible note payable | |||||
| Depreciation and amortization | |||||
| Amortization of operating lease right-of-use assets | |||||
| Accretion of original issue discount | |||||
| Amortization of debt issuance costs | |||||
| Stock-based compensation | |||||
| Provision for doubtful accounts | |||||
| Provision for credit losses | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Receivable from related party | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Other long-term assets | |||||
| Accounts payable | |||||
| Payable to related party | |||||
| Accrued compensation | |||||
| Accrued expenses | |||||
| Accrued warranty | |||||
| Deferred revenue | |||||
| Operating lease liabilities | |||||
| Other liabilities | |||||
| Net cash used in operating activities | |||||
| Investing activities: | |||||
| Acquisition of property and equipment | |||||
| Net cash used in investing activities | |||||
| Financing activities: | |||||
| Net proceeds from issuance of convertible note payable | |||||
| Payments on note payable | |||||
| Cash paid for debt issuance costs | |||||
| Proceeds for stock option exercises | |||||
| Payments on convertible note payable | |||||
| Proceeds from issuance of Series B convertible preferred stock | |||||
| Taxes paid related to net share settlements of equity awards | |||||
| Net cash provided by financing activities | |||||
| Effect of foreign exchange rate changes | |||||
| Net increase (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: | |||||
| Cash paid (refunded) during the period for income taxes | |||||
| Supplemental disclosure of non-cash activities: | |||||
| Transfer of inventory to property and equipment | |||||
| ROU assets obtained with the modification of operating lease | |||||
| ROU assets obtained with extension of operating lease | |||||
| Debt issuance cost | |||||
| Issuance of common shares in connection to paydown of accrued interest payable | |||||
| Issuance of common shares in conjunction with extinguishment of convertible note payable | |||||
| ROU assets obtained with acquisition of operating lease | |||||
| Issuance of incentive shares under convertible note payable | |||||
Loading...