|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Debt forgiveness income | |||
| Change in fair value of derivative liabilities | |||
| Depreciation | |||
| Amortization of intangible assets | |||
| Bad debt expense | |||
| Impairment | |||
| Amortization of debt issuance costs | |||
| Stock based compensation | |||
| Amortization of right of use asset | |||
| Impairment of notes receivable | |||
| Gain on sale of land | |||
| Common stock for debt discount and commitment fees | |||
| Common stock for services | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Inventory | |||
| Prepaid asset and other current assets | |||
| Intangible assets | |||
| Due from affiliates | |||
| Notes receivable | |||
| Due to affiliates | |||
| Accounts payable and accrued expenses | |||
| Net cash used in operating activities | |||
| Operating lease liabilities | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities: | |||
| Assets held for sale | |||
| Cash from or used in asset acquisitions | |||
| Intangible assets | |||
| Purchase of property and equipment | |||
| Proceeds from sale of land | |||
| Land acquired from JV | |||
| Equity-based investments | |||
| Net cash used in investing activities | |||
| Joint venture activity | |||
| Additions to equity-based investments | |||
| Additions to project development costs | |||
| Net cash used in (provided by) investing activities | |||
| Cash flows from financing activities: | |||
| Proceeds from short-term notes payable, net of debt issuance costs | |||
| Debt issuance costs paid | |||
| Payments on finance lease | |||
| Cash paid from split | |||
| Repayment of short-term note payable | |||
| Issuance of common stock from EP | |||
| Issuance of common stock – prefunded warrants | |||
| Contributions | |||
| Net cash provided by financing activities | |||
| Net change in cash | |||
| Repayment of short-term note payable | |||
| Make whole payment | |||
| Cash received from issuance of preferred and common stock | |||
| Cash received for warrant exercise | |||
| Net cash provided by financing activities | |||
| Net change in cash from continuing operations | |||
| Net cash provided by (used in) discontinued operations: | |||
| Cash provided by (used in) operating activities | |||
| Cash provided by (used in) investing activities | |||
| Cash (used in) provided by financing activities | |||
| Net cash provided by (used in) discontinued operations | |||
| Cash – beginning of period | |||
| Cash – end of period | |||
| Prepaid interest held back from proceeds from short-term notes payable | |||
| Forgiveness of due from affiliate | |||
| Conversion of notes payable | |||
| Intangible assets acquired in asset acquisition | |||
| Intangible assets | |||
| Accounts payable and accrued expenses | |||
| Supplemental disclosure of non-cash operating activities: | |||
| Prepaid interest held back from proceeds from short-term notes payable | |||
| Recognition of derivative liability | |||
| Forgiveness of due from affiliate | |||
| Conversion of notes payable | |||
| Issuance of stock for debt issuance | |||
| Pre-funded warrants | |||
| Issuance of stock for prior debt issuance |
Loading...