|
FY2026
12 months to Mar 31, 2026
|
FY2025
12 months to Mar 31, 2025
|
FY2024
12 months to Mar 31, 2024
|
FY2023
12 months to Mar 31, 2023
|
FY2022
12 months to Mar 31, 2022
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Common Stock issued for services | |||||
| Stock-based compensation | |||||
| Shares issued for services | |||||
| Stock-based compensation | |||||
| Change in fair value of warrant liability (related party) | |||||
| Loss on sale of assets | |||||
| Change in fair value of investment | |||||
| Non-cash expense of IPR&D | |||||
| Amortization of website costs | |||||
| Changes in assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| Receivables | |||||
| Other assets | |||||
| Accounts payable and accrued expenses | |||||
| Deferred revenue | |||||
| Related party payable | |||||
| Foreign currency remeasurement | |||||
| Net cash used in operating activities | |||||
| Cash paid for website costs | |||||
| Proceeds from sale of plant, property, and equipment | |||||
| Purchase of plant, property, and equipment | |||||
| Cash paid for website costs | |||||
| Cash acquired in business combinations | |||||
| Net cash (used in) provided by investing activities | |||||
| Cash flows from financing activities: | |||||
| Cash distribution to stockholder | |||||
| Cash paid for stock issuance costs in business combinations | |||||
| Repurchase of common stock | |||||
| Gross proceeds | |||||
| Proceeds from issuance of note payable | |||||
| Proceeds from Orocidin issuance of common stock in capital raise | |||||
| Proceeds from exercise of warrants | |||||
| Net cash provided by financing activities | |||||
| Net change in cash | |||||
| Effect of exchange rate on cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Supplemental disclosures of non-cash information: | |||||
| Deemed dividend | |||||
| NoviThera equity issued for intellectual property | |||||
| Common Stock issued for the acquisition of Bio-Convert | |||||
| Common Stock issued for the acquisition of Orocidin | |||||
| Cancellation of liability-classified warrants – related party | |||||
| Forgiveness of debt - related party | |||||
Loading...