|
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 | |||||
| Less: loss on discontinued operations (Note 8) | |||||
| Segment income (loss) | |||||
| Loss from continuing operations | |||||
| Adjustments to reconcile net loss from continuing operations to cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of debt issuance costs | |||||
| Deferred tax expense | |||||
| Provision for (recovery of) credit losses on accounts receivable | |||||
| Provision for credit losses on accounts receivable | |||||
| Loss on disposal of property and equipment | |||||
| Issuance of common stock for services | |||||
| Stock-based compensation | |||||
| Changes in operating assets and liabilities of continuing operations: | |||||
| Accounts receivable | |||||
| Unbilled receivables | |||||
| Prepaid expenses, inventories and other assets | |||||
| Accounts payable, accrued expenses, unearned revenue and other liabilities | |||||
| Cash used in continuing operations | |||||
| Cash used in discontinued operations | |||||
| Cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property and equipment (net of financed amount) | |||||
| Addition to permits and other intangible assets | |||||
| Proceeds from sale of property and equipment | |||||
| Cash used in investing activities of continuing operations | |||||
| Cash used in discontined operations | |||||
| Cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Borrowing on revolving credit | |||||
| Repayments of revolving credit borrowings | |||||
| Proceeds from long term debt (Term Loan 2) | |||||
| Proceeds from sale of Common Stock in May and December of 2024, net of offering costs paid | |||||
| Payment of offering costs from sale of Common Stock completed in December 2024 | |||||
| Principal repayment of finance lease liabilities | |||||
| Principal repayments of long term debt | |||||
| Payment of debt issuance costs | |||||
| Proceeds from issuance of Common Stock upon exercise of options/warrant | |||||
| Cash (used in) provided by financing activities of continuing operations | |||||
| Effect of exchange rate changes on cash | |||||
| (Decrease) increase in cash and finite risk sinking fund (restricted cash) | |||||
| Cash and finite risk sinking fund (restricted cash) at beginning of period | |||||
| Cash and finite risk sinking fund (restricted cash) at end of period | |||||
| Supplemental disclosure: | |||||
| Interest paid, net of capitalized amount | |||||
| Income taxes paid | |||||
| Non-cash investing and financing activities: | |||||
| Equipment purchase subject to finance leases | |||||
| Equipment purchase subject to financing | |||||
| Advance for equipment purchase subject to financing | |||||
Loading...