|
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: | |||||
| Consolidated net loss | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock-based compensation expense | |||||
| Depreciation and amortization | |||||
| Fair value of common stock issued for services | |||||
| Fair value of warrants issued for services | |||||
| Change in fair value of warrant liability, net of issuance costs of $645 | |||||
| Excess warrant fair value | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable, | |||||
| Operating lease liabilities, net | |||||
| Prepaid expenses and other current assets | |||||
| Deposits | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Employee retention credit liability | |||||
| Other liabilities | |||||
| Contract liability | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Acquisitions of property and equipment | |||||
| Cash paid for acquisition of SCN | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from the private placement of common stock and pre-funded warrants | |||||
| Cash proceeds from stock | |||||
| Proceeds from issuance of debt | |||||
| Proceeds from issuance of warrants | |||||
| Proceeds from issuance of pre-funded warrants | |||||
| Proceeds from exercise of warrants | |||||
| Payments for issuance costs | |||||
| Reduction of finance lease liability | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of year | |||||
| Cash and cash equivalents at end of year | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||
| Cash paid for interest | |||||
| SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||
| Fair value of warrants issued in asset purchase | |||||
| Conversion of promissory note, net of issuance costs | |||||
| Common stock issued as consideration for acquisition | |||||
| Contingent consideration as consideration for acquisition of SCN, net of valuation adjustment | |||||
| Fair value of warrants issued in private placement | |||||
| Acquisitions of property and equipment by issuing debt | |||||
| Conversion of debt to equity | |||||
Loading...