|
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 operations | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Stock-based compensation | |||||
| Stock and warrant issued for services | |||||
| Depreciation and amortization | |||||
| Goodwill impairment | |||||
| Amortization of ROU asset | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses | |||||
| Inventory | |||||
| Other assets | |||||
| Accounts payable and accrued liabilities | |||||
| Accrued interest and accrued liabilities, related party | |||||
| Accrued payroll and sales taxes payable | |||||
| Lease liability | |||||
| Deferred tax assets, net | |||||
| Other liabilities | |||||
| Net cash provided by (used in) operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of property and equipment | |||||
| Payment for acquisition | |||||
| Cash paid for divestiture | |||||
| Proceeds from sale of other assets | |||||
| Proceeds/loss from sale of other assets | |||||
| Proceeds from sale of property and equipment | |||||
| Net cash provided by (used in) investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from ESPP stock issuance | |||||
| Proceeds from exercise of options and warrants | |||||
| Net proceeds from issuance of common stock | |||||
| Payments on notes/loans payable | |||||
| Proceeds from the issuance of notes/loans payable | |||||
| Payments on line of credit | |||||
| Proceeds from draw on line of credit | |||||
| Net cash (used in) provided by financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Effect of foreign exchange rates on cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Non-cash activities: | |||||
| Declared dividends payable | |||||
| Net assets acquired in business combination | |||||
| Debt conversion | |||||
| Right of use asset acquired in exchange for lease liability | |||||
| New lease entered | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for interest | |||||
Loading...