|
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 FLOW FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities | |||||
| Depreciation | |||||
| Common stock, stock options and warrants for services | |||||
| RSUs issued for services | |||||
| Loss on issuance of shares and warrant exchange | |||||
| Changes in assets and liabilities | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable and accrued expenses | |||||
| Operating lease expense | |||||
| Total adjustments | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchases of fixed assets | |||||
| Net cash provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from short-term advances from related party | |||||
| Payments of related party notes | |||||
| Payments of lease liability | |||||
| Proceeds from warrant exercise | |||||
| Proceeds from common stock and warrants | |||||
| Net cash provided by financing activities | |||||
| NET (DECREASE) INCREASE IN CASH | |||||
| CASH - BEGINNING OF YEAR | |||||
| CASH - END OF YEAR | |||||
| SUPPLEMENTAL INFORMATION - NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||
| Common stock issued in cashless exercise of warrants | |||||
| Accounts payable converted into shares of common stock | |||||
| RSUs vested into common stock | |||||
| ROU assets for lease liability | |||||
Loading...