|
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: | |||||
| Depreciation and amortization | |||||
| Amortization of right of use asset | |||||
| Amortization of Software Costs | |||||
| Amortization of deferred financing costs | |||||
| Origination fees | |||||
| Equity compensation expense | |||||
| Value of Equity Issued for Services | |||||
| Reserve for Bad Debt | |||||
| Shares issued to directors | |||||
| Credit loss expense | |||||
| Inventory reserve | |||||
| Sales returns allowance | |||||
| Changes in Operating Assets and Liabilities: | |||||
| Decrease (increase) in: | |||||
| Other Receivables | |||||
| Long Term Accounts Receivable | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses | |||||
| Vendor deposits | |||||
| Other assets | |||||
| Increase (decrease) in: | |||||
| Accounts payable | |||||
| Customer Deposits | |||||
| Accrued expenses | |||||
| Deferred revenue | |||||
| Lease liability | |||||
| Net Cash (Used) in Operating Activities | |||||
| Cash Flows from Investing Activities: | |||||
| Capitalized patent and trademark costs | |||||
| Purchase of property and equipment | |||||
| Net Cash (Used) in Investing Activities | |||||
| Cash Flows from Financing Activities: | |||||
| Proceeds from issuance of convertible notes | |||||
| Proceeds from sale of future receipts, net of origination fees | |||||
| Repayments of sale of future receipts | |||||
| Proceeds from exercise of options | |||||
| Net Cash Provided by Financing Activities | |||||
| (Decrease) in Cash and Cash Equivalents | |||||
| Cash and Cash Equivalents - Beginning | |||||
| Cash and Cash Equivalents - Ending | |||||
| Cash and Cash Equivalents, Beginning | |||||
| Cash and Cash Equivalents, Ending | |||||
| Supplemental Cash Flow Information: | |||||
| Cash paid for interest | |||||
| Cash paid (refunded) for income taxes | |||||
| Non-Cash Investing and Financing Activities: | |||||
| Patent and trademark costs reclassified from Other Assets | |||||
| Service equipment reclassified from inventory to fixed assets | |||||
Loading...