|
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: | |||||
| Stock-based compensation expense and warrant expense | |||||
| Depreciation and amortization | |||||
| Loss/(Gain) on disposal of fixed assets | |||||
| Deferred income taxes, net of allowance for non-realization of deferred tax asset | |||||
| Allowance for non-realization of deferred tax asset | |||||
| ROU landlord credit | |||||
| Non-cash leasing charges | |||||
| Changes in operating assets and liabilities: | |||||
| Increase in accounts receivable | |||||
| Decrease/(Increase) in inventory | |||||
| Decrease in other receivables | |||||
| Decrease/(Increase) in prepaid expenses and other assets | |||||
| Increase in accounts payable | |||||
| Increase/(Increase) in accrued payroll and related taxes | |||||
| Decrease in other liabilities | |||||
| Increase in accrued expenses | |||||
| NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchases of property and equipment | |||||
| Proceeds on disposals of property and equipment | |||||
| Purchases of intangible assets | |||||
| NET CASH USED IN INVESTING ACTIVITIES | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from exercise of employee stock options | |||||
| Borrowings from insurance finance indebtedness | |||||
| Payments on insurance finance indebtedness | |||||
| Finance lease ROU asset | |||||
| Payments for taxes related to net share settlement of equity awards | |||||
| Payments on finance lease liability, net of asset | |||||
| NET CASH USED IN FINANCING ACTIVITIES | |||||
| NET DECREASE IN CASH AND CASH EQUIVALENTS | |||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | |||||
| CASH AND CASH EQUIVALENTS, END OF YEAR | |||||
| Cash paid during the years for: | |||||
| Interest | |||||
| Income taxes | |||||
| Issuance of common stock as compensation | |||||
Loading...