|
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
|
|
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||
| Allowance for doubtful accounts | |||||
| Amortization of intangible assets and capitalized software | |||||
| Amortization of debt and warrant issuance costs | |||||
| Stock-based compensation | |||||
| Shares issued for services | |||||
| Gain on extinguishment of debt | |||||
| Loss on repurchase of debt | |||||
| Loss on conversion of debt | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Other current liabilities | |||||
| Cash flows from operating activities | |||||
| Financing activities: | |||||
| Proceeds from related-party borrowings | |||||
| Repayments of related-party borrowings | |||||
| Proceeds of loan borrowings | |||||
| Repayments of loan borrowings | |||||
| Proceeds from issuance of stock | |||||
| Extinguishment of debt | |||||
| Cash flows from financing activities | |||||
| Change in cash | |||||
| Cash and cash equivalents - beginning of year | |||||
| Cash and cash equivalents - end of period | |||||
| Supplemental disclosures of cash flow activity: | |||||
| Cash paid for interest | |||||
| Supplemental noncash investing and financing activity: | |||||
| Debt and accrued interest converted to shares of common stock | |||||
| Common stock dividends on A-2 preferred shares | |||||
Loading...