|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
0 months to Feb 3, 2024
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Depreciation expense | |||||
| Amortization of intangibles | |||||
| Amortization of original issue discount | |||||
| Loss on extinguishment of debt | |||||
| Loss on termination of operating lease | |||||
| Intangible asset impairment charge | |||||
| Share-based compensation expense | |||||
| Changes in operating liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Accrued liabilities | |||||
| Accrued interest payable | |||||
| Deferred revenue | |||||
| Accrued interest payable - related party | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from working capital funding loans | |||||
| Repayments of working capital funding loans | |||||
| Proceeds from convertible promissory note issuance | |||||
| Advances from related party | |||||
| Proceeds from sale of common stock (private placement) | |||||
| Repayment of related party advances | |||||
| Proceeds from sale of common stock (Strata) | |||||
| Proceeds from sale of common stock (506) | |||||
| Net cash provided by financing activities | |||||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | |||||
| CASH AND CASH EQUIVALENTS, beginning of period | |||||
| CASH AND CASH EQUIVALENTS, end of period | |||||
| NON-CASH FINANCING ACTIVITIES: | |||||
| Common stock issued in exchange for services rendered | |||||
| Common stock issued in partial convertible note conversion | |||||
| Common stock issued in connection with Convertible Note for no consideration | |||||
| Common stock issued to employees as compensation | |||||
| Common stock issued as consideration paid for HomeQ | |||||
Loading...