|
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: | |||||
| Stock-based compensation | |||||
| Non-cash lease expense | |||||
| Non-cash operating lease expense | |||||
| Depreciation | |||||
| Changes in operating assets and liabilities | |||||
| Short term receivables | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Unearned grant revenue | |||||
| Accrued interest | |||||
| Other accrued expenses | |||||
| Operating lease liability | |||||
| Net Cash Used In Operating Activities | |||||
| Cash Flows From Financing Activities: | |||||
| Proceeds from issuance of convertible notes payable | |||||
| Proceeds from issuance of convertible notes payable - related parties | |||||
| Proceeds from issuance of common stock of majority-owned subsidiary | |||||
| Repayment of short-term note payable | |||||
| Repayment of 2021 convertible note payable - related party | |||||
| Net Cash Provided By Financing Activities | |||||
| Effect of exchange rates on cash and restricted cash | |||||
| Net Decrease In Cash and Restricted Cash | |||||
| Cash and Restricted Cash, Beginning of Period | |||||
| Cash and Restricted Cash, End of Period | |||||
| Cash | |||||
| Restricted cash | |||||
| Supplemental Disclosures of Cash Flow Information: | |||||
| Interest | |||||
| Non-cash investing and financing activities: | |||||
| Conversion of 2022 Notes and related accrued interest to Series D-1 Preferred Stock | |||||
| Conversion of 2024 Notes and related accrued interest to Series D-1 Preferred Stock | |||||
| ROU asset in exchange for lease liability | |||||
| Purchase of insurance policies financed by short-term note payable | |||||
| Purchase of software financed by short-term note payable | |||||
| Conversion of accrued directors’ fees to Series D-1 Preferred Stock | |||||
| Conversion of Series D-1 Preferred Stock to common stock | |||||
| Forfeited shares of Series D Preferred Stock | |||||
| Issuance of Series D-1 Preferred Stock for forfeited shares of Series D Preferred Stock | |||||
| Issuance of common stock of majority-owned subsidiary | |||||
Loading...