|
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: | |||||
| Stock-based compensation | |||||
| Depreciation and amortization | |||||
| Investor relations services paid in stock | |||||
| Consulting services paid in stock | |||||
| Amortization of Right-of-Use Asset | |||||
| Unrealized loss on change in fair value of derivatives | |||||
| Consulting and investor relations services paid in stock | |||||
| Common stock issued in lieu of compensation | |||||
| Cancellation of stock award | |||||
| Loss on disposal of fixed assets | |||||
| Loss on impairment of licensing agreement | |||||
| Inventory Write-down | |||||
| Amortization of debt discount | |||||
| Common stock issued for services | |||||
| Stock issued in lieu of compensation, net of cancelled shares | |||||
| Common stock issued for stock option buyout program | |||||
| Loss on extinguishment of debt | |||||
| Interest in convertible notes | |||||
| Extinguishment of payables | |||||
| Gain on extinguishment of debt | |||||
| Loss on sale of lease vehicles | |||||
| Changes in Operating Assets and Liabilities | |||||
| (Increase) decrease in prepaid expenses and other assets | |||||
| (Increase) decrease in accounts receivable | |||||
| (Increase) decrease in inventory | |||||
| (Decrease) increase in accounts payable and accrued expenses | |||||
| Lease liabilities | |||||
| Accrued interest in notes payable | |||||
| Net Cash (Used In) Operating Activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase of property and equipment | |||||
| Purchase of Licensing Agreement | |||||
| Payments received on disposal of equipment | |||||
| Payments made on licensing agreement | |||||
| Security deposits | |||||
| Net Cash Provided by (Used In) Investing Activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from the sale of common stock and warrants | |||||
| Proceeds from exercise of warrants | |||||
| Proceeds from preferred stock subscription receivable | |||||
| Proceeds from the issuance of convertible debentures | |||||
| Proceeds from the exercise of warrants | |||||
| Proceeds from the issuance of notes payable | |||||
| Repayments of notes payable | |||||
| Net Cash Provided by Financing Activities | |||||
| Net increase (decrease) in Cash | |||||
| Cash at Beginning of the Year | |||||
| Cash at End of the Year | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||
| Cash Paid During The Year For: | |||||
| Interest | |||||
| Convertible debentures and accrued interest converted to common stock | |||||
| Derecognition and decrease of operating lease right-of-use asset and lease liability | |||||
| Common stock issued on conversion of convertible notes and accrued interest | |||||
| Prepaid stock granted for investor relations services | |||||
| Increase to operating lease right of use asset and operating lease liability | |||||
| (Decrease) increase to operating lease right of use asset and operating lease liabilities | |||||
| Vesting of restricted stock units | |||||
| Stock issued for conversion of accounts payable | |||||
| Dividends declared on Series B preferred stock | |||||
| Stock issued for conversion of accrued dividends | |||||
| Stock issued for licensing agreement | |||||
| Accrued expense for licensing agreement | |||||
| Stock issued for investment | |||||
| (Decrease) increase to accrued expenses for licensing agreement | |||||
| Warrants issued as debt discount | |||||
| Derivative liabilities as debt discount | |||||
| Stock to be issued for common stock subscription receivable | |||||
| Preferred stock subscription | |||||
Loading...