|
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: | |||
| Amortization | |||
| Impairment expense | |||
| Impairment of intangible asset | |||
| Vesting of restricted stock units | |||
| Issuance of common stock for services | |||
| Amortization of right-of-use asset | |||
| Bad debts | |||
| Provision for expected credit losses | |||
| Depreciation | |||
| Write off of advances to related party | |||
| Impairment of investment | |||
| Gain on sale of marketable securities | |||
| Share based compensation | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Accounts receivable, related parties | |||
| Advance payment to distributor | |||
| Prepaid expenses | |||
| Accounts payable, related party | |||
| Due from related party | |||
| Accounts payable | |||
| Accounts payable, related parties | |||
| Accrued and other payables | |||
| Accrued expenses, related party | |||
| Right of use liability, net | |||
| Accrued and other payables, related party | |||
| Contract liabilities | |||
| Security deposit | |||
| Lease liability, net | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities: | |||
| Purchase of property and equipment | |||
| Net repayments from related party | |||
| Deposits in escrow | |||
| Advance for investment in joint venture | |||
| Payment for investment in joint ventures | |||
| Purchases of marketable securities | |||
| Sales of marketable securities | |||
| Return of deposits in escrow | |||
| Net cash (used in) provided by investing activities | |||
| Cash flows from financing activities: | |||
| Payment of deferred offering costs | |||
| Issuance of common stock pursuant to exercise of warrants | |||
| Issuance of common stock pursuant to registered direct offerings | |||
| Issuance of common stock and pursuant to public offerings, net of offering costs | |||
| Issuance of common stock pursuant to ATM | |||
| Issuance of common stock pursuant to private placement | |||
| Offering costs | |||
| Repurchase and buyback of common stock | |||
| Cancellation of warrants | |||
| Net cash provided by financing activities | |||
| Net change in cash and cash equivalents | |||
| Cash and cash equivalents at beginning of year | |||
| Cash and cash equivalents at end of year | |||
| Marketing agreement in escrow from proceeds of public offering | |||
| Supplemental disclosure of non-cash flow information: | |||
| Issuance of common stock for accrued and other payables | |||
| Deferred offering costs included in accrued expenses and other payables | |||
| Operating lease liabilities arising from obtaining right-of-use assets | |||
| Common stock issued for investment | |||
| Reclassification of deposit in escrow to investment | |||
| Conversion of note payable and accrued interest into common stock |
Loading...