|
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 from continuing operations | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Amortization expense | |||||
| Stock-based compensation | |||||
| Change in fair value of warrant liabilities | |||||
| Gain on sale of assets | |||||
| Impairment expense | |||||
| Realized foreign currency translation loss from dissolution of subsidiaries | |||||
| Change in fair value of derivative warrant liability | |||||
| Loss on asset disposal | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses | |||||
| Other assets | |||||
| Other current assets | |||||
| Accounts payable and accrued liabilities | |||||
| Lease liabilities | |||||
| Net cash used in operating activities | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of property and equipment | |||||
| Proceeds from the sale of equipment | |||||
| Net cash provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from sale of September 2024 Offering warrants | |||||
| Payments on financed director and officer insurance | |||||
| Proceeds from issuance of common stock from the exercise of pre-funded warrants, net | |||||
| Proceeds from May 2025 public offering of common stock, net | |||||
| Proceeds from December 2025 public offering of common stock, net | |||||
| Issuance of common stock from the exercise of warrants, net | |||||
| Payment of offering costs in connection with September 2024 Offering warrants | |||||
| Note payable proceeds | |||||
| Principal payments on note payable | |||||
| Repurchase of common stock | |||||
| Net cash provided by (used in) financing activities | |||||
| Proceeds from September 2024 offering of pre-funded and common warrants, net | |||||
| Net cash provided by financing activities | |||||
| Effect of foreign currency translation on cash | |||||
| Net cash used in operating activities of discontinued operations | |||||
| Net cash provided by investing activities of discontinued operations | |||||
| Net cash provided by (used in) financing activities of discontinued operations | |||||
| NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | |||||
| Cash, cash equivalents, and restricted cash - Beginning of period | |||||
| Cash, cash equivalents, and restricted cash - End of period | |||||
| Reconciliation of cash, cash equivalents and restricted cash: | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
| Total cash, cash equivalents and restricted cash | |||||
| Supplemental disclosure of cash flow information: | |||||
| Amount due from sale of assets | |||||
| Deemed dividend – warrant modification | |||||
| Cash paid for interest | |||||
| Supplemental disclosures of non-cash activity: | |||||
| Dividend - warrant modification | |||||
Loading...