|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash Flows from Operating Activities | |||
| Net Loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Depreciation | |||
| Amortized cost | |||
| Amortization of prepaid restricted stock | |||
| Bad debt expense | |||
| Change in reserve for inventory obsolescence | |||
| Inventory reserve | |||
| Financing costs | |||
| Change in fair value of warrants (gain) loss | |||
| Shares issued for services | |||
| Changes in ROU asset | |||
| Stock-based compensation expense | |||
| Right-of-use asset | |||
| Changes in operating assets and liabilities | |||
| Accounts receivable | |||
| Inventory | |||
| Prepaids and other current assets | |||
| Deposits | |||
| Accounts payable and accrued expenses | |||
| Accrued payroll to officers | |||
| Lease liability (ROU) | |||
| Customer deposits | |||
| Net cash used in operating activities | |||
| Cash Flows from Investing Activities | |||
| Net cash used in investing activities | |||
| Cash Flows from Financing Activities | |||
| Payment of equipment purchase obligation | |||
| Deferred offering costs | |||
| Proceeds from private sale of common stock subject to possible redemption | |||
| Treasury stock | |||
| Offering costs | |||
| Proceeds from notes payable | |||
| Repayment of notes payable | |||
| Proceeds from loans payable – related party | |||
| Repayment of loans payable – related party | |||
| Proceeds from public sale of common stock, net | |||
| Software licensing obligation | |||
| Net cash (used in) provided by financing activities | |||
| Net (decrease) increase in cash | |||
| Cash and cash equivalents and restricted cash at the beginning of period | |||
| Cash and cash equivalents and restricted cash end of period | |||
| SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||
| Fair value of warrant liability | |||
| Fair value of warrant liability converted to equity | |||
| New right of use asset and lease liability | |||
| Recording of deferred software licensing agreement | |||
| Reclass of common stock subject to redemption to equity | |||
| Recording of restricted stock unit as prepaid asset |
Loading...