|
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: | |||||
| Loss on disposal of property & equipment | |||||
| Depreciation | |||||
| Gain on disposal of property & equipment | |||||
| Amortization of debt discount | |||||
| Fair value of vested options | |||||
| Fair value of vested restricted shares granted to directors and officers for services | |||||
| Common shares issued for compensation | |||||
| Product quality hold write-down | |||||
| Allowance for estimated credit losses | |||||
| Provision for receivable with former related party | |||||
| Inventory write down | |||||
| Accrued interest on convertible note | |||||
| Lease liability | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other assets | |||||
| Decrease in right of use assets | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Intangible asset trademark costs | |||||
| Purchase of property and equipment | |||||
| Sale of property and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Payments on the line of credit | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from senior secured loan payable, net of expenses | |||||
| Proceeds from convertible note payable, net of expenses | |||||
| Proceeds received from SAFE agreement | |||||
| Proceeds received from rights offering | |||||
| Payment of note payable | |||||
| Payment of convertible note payable | |||||
| Amounts from former related party, net | |||||
| Payment of costs recorded as debt discount | |||||
| Repurchase of common stock | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid for interest | |||||
| Non-cash investing and financing activities: | |||||
| Dividends on Series A Convertible Preferred Stock | |||||
| Common Shares issued for financing costs | |||||
| Reclass SAFE agreement from accounts payable to equity | |||||
| Common Shares issued upon conversion of convertible notes payable | |||||
| Common Shares issued upon conversion of SAFE agreement | |||||
| Initial recognition of right of use asset and operating lease liability upon execution of new lease | |||||
Loading...