|
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 | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Issuance of common stock as compensation for services | |||||
| Inventory write-down | |||||
| Impairment of right-of-use assets and lease deposits | |||||
| Changes in operating assets and liabilities | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses | |||||
| Employee retention credit receivable | |||||
| Income taxes receivable | |||||
| Operating lease right-of-use asset | |||||
| Deposits | |||||
| Accounts payable | |||||
| Customer deposits | |||||
| Accrued expenses and other current liabilities | |||||
| Accrued interest added to notes payable-related party | |||||
| Operating lease liability | |||||
| Net cash used in operating activities | |||||
| Acquisition of property and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Net proceeds from issuance of common stock under ATM facility | |||||
| Proceeds from notes payable-related party | |||||
| Proceeds from notes payable | |||||
| Repayment of notes payable | |||||
| Advances from credit facility, net | |||||
| Repayment of advances from credit facility | |||||
| Net cash provided by financing activities | |||||
| Decrease in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Supplemental Cash Flow Information: | |||||
| Interest paid | |||||
| Supplemental non-cash investing and financing activities: | |||||
| Initial recognition of right-of-use asset and lease liabilities | |||||
| Reclass of lease obligation to Accounts Payable | |||||
Loading...