|
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 options issued for services | |||||
| Amortization of deferred compensation | |||||
| Common stock issued for services and fees | |||||
| Performance stock units issued for services | |||||
| Restricted stock units issued for services | |||||
| Common stock issued for commitment shares | |||||
| Depreciation and amortization of patents | |||||
| Amortization of right of use asset | |||||
| Gain on disposal of property and equipment | |||||
| Loss on disposal of property and equipment and intangible assets | |||||
| Accounts receivable | |||||
| Prepaid expenses and other current assets | |||||
| (Decrease) increase in liabilities | |||||
| Accounts payable | |||||
| Accrued bonuses, accrued expenses and other liabilities | |||||
| Accounts payable and accrued expenses-related parties | |||||
| Deferred revenue | |||||
| Contract liability | |||||
| Deferred lease liability | |||||
| Operating lease liability | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Cost of intangibles | |||||
| Purchase of property and equipment | |||||
| Repayment (issuance) of loan | |||||
| Repayment of loan | |||||
| Sale of property and equipment | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Exercise of options and warrants | |||||
| Cashless option exercise tax payments | |||||
| Tax payment on net settlement of vested restricted stock awards | |||||
| Issuance of common stock, institutional investor | |||||
| At the market sale by investment banking company | |||||
| Issuance of common stock to investment bank | |||||
| Common stock sales at the market by investment banking company | |||||
| Net cash provided by financing activities | |||||
| NET DECREASE IN CASH AND CASH EQUIVALENTS | |||||
| CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | |||||
| CASH AND CASH EQUIVALENTS - END OF PERIOD | |||||
| Amended Operating Lease - Right of Use - Building and Operating lease liability | |||||
| Supplemental Disclosure of Non-cash activities: | |||||
| Options issued to settle accrued bonuses | |||||
| Trade-in credit for purchase of property and equipment | |||||
| Restricted stock awards issued for services | |||||
Loading...